126 Warren Cir, Stephens City, VA, 22655 | $377/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

126 Warren Cir, Stephens City, VA, 22655 | $377/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1344 sft

1282 Hites Rd, Middletown, VA, 22645

3 Bed
1 Bath
1586 sft

428 W High St, Woodstock, VA, 22664

3 Bed
2 Bath
1566 sft

5532 Page Valley Rd, Luray, VA, 22835

3 Bed
2 Bath
1727 sft

207 Donna Dr, Woodstock, VA, 22664

Nearby investment properties with comparable prices

Investment Property+ 3 more

3 Bed
2 Bath
1876 sft

8610 Fort Valley Rd, Fort Valley, VA, 22652

3 Bed
3 Bath
1518 sft

1170 Hisey Ave, Woodstock, VA, 22664

2 Bed
1 Bath
1053 sft

412 Massanutten Hts, Woodstock, VA, 22664

3 Bed
3 Bath
1332 sft

1215 Julie Ct, Woodstock, VA, 22664

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

Investment property for sale in Stephens City at 126 Warren Cir, Stephens City, VA, 22655 offers a 8.85% rental yield on a $269,900 purchase with $1,990/mo rent. Total monthly income registers $1,990/mo, and a $1,321/mo payment leaves $377/mo available for distribution. Annual cash flow reaches $4,519/yr on $89,472 to close, and return on cash invested stands at 24.96% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,568 over five years. Portfolio math shows five-year ROI at 129.67% and total cumulative return in cash at $116,022. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,990/mo property income against a $1,321/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1978

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover the warmth and charm of 126 Warren Circle in Stephens City. This inviting home offers a cozy atmosphere and flexible living spaces throughout. The main level features comfortable gathering areas accented by a fireplace and a bay window, perfect for creating an intimate, welcoming feel. Upstairs, youll find two well-sized bedrooms, each filled with tons of natural light. The finished basement adds exceptional versatility with a spacious multi-purpose room, an additional bedroom, and direct access to the backyard, making it ideal for extra living space. Surrounded by mature trees in a quiet neighborhood. Conveniently located near major commuter routes, shopping, and parks.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22655, Stephens City, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,040 (100%)
Owner Occupied HU	6,878 (76.1%)
Renter Occupied HU	1,848 (20.4%)
Vacant Housing Units	314 ( 3.5%)
Median Home Value	$382,840
Average Home Value	$409,281