12503 Flock Ct, Spotsylvania, VA, 22551 | $531/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2100 sft

4808 Turnberry Dr, Fredericksburg, VA, 22408

3 Bed
2 Bath
1022 sft

37 Hornets Nest Ln, Fredericksburg, VA, 22405

4 Bed
2 Bath
2016 sft

47 McCarty Rd, Fredericksburg, VA, 22405

3 Bed
1 Bath
1552 sft

5364 Woodside Ln, Bealeton, VA, 22712

Nearby investment properties with comparable prices

3 Bed
2 Bath
1440 sft

20124 Borst Ln, Brandy Station, VA, 22714

2 Bed
4 Bath
1380 sft

502 Batley Ct, Fredericksburg, VA, 22406

3 Bed
3 Bath
1600 sft

LOT 388 Cougar Ln LOT 388, Locust Grove, VA, 22508

3 Bed
4 Bath
1927 sft

36109 Wilderness Shores Way LOT 630, Locust Grove, VA, 22508

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Spotsylvania at 12503 Flock Ct, Spotsylvania, VA, 22551 generates $3,084/mo in rent and, after a $2,090/mo payment, leaves $531/mo in cash flow. Total monthly income is $3,084/mo, and annual cash flow is $6,377/yr on $141,551 invested. Return on cash invested sits at 24.41% in year one, and rental yield is 8.67% on a $427,000 entry. Equity gained on principal adds $2,755/yr, while 5% annual appreciation builds toward $117,972 over five years. Five-year ROI reaches 126.74% and total cumulative return in cash sums $179,397. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,084/mo property income rather than buyer’s personal income.

Single Family

Built in 1991

0.75 Acres lot

$N/A/sqft

No HOA