12650 Dara Dr APT 101, Woodbridge, VA, 22192 | $239/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

12650 Dara Dr APT 101, Woodbridge, VA, 22192 | $239/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
731 sft

12703 Dara Dr APT 202, Woodbridge, VA, 22192

Investment Property+ 2 more

3 Bed
1 Bath
960 sft

19 Decatur Rd, Stafford, VA, 22554

2 Bed
1 Bath
840 sft

202 Buckingham Ln APT 302, Stafford, VA, 22556

1 Bed
1 Bath
684 sft

12658 Dara Dr APT 301, Woodbridge, VA, 22192

Nearby investment properties with comparable prices

1 Bed
1 Bath
731 sft

12703 Dara Dr APT 202, Woodbridge, VA, 22192

1 Bed
1 Bath
707 sft

1550 Renate Dr APT 101, Woodbridge, VA, 22192

2 Bed
1 Bath
924 sft

12705 Dara Dr APT 103, Woodbridge, VA, 22192

1 Bed
1 Bath
707 sft

1604 Renate Dr APT 104, Woodbridge, VA, 22192

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 Woodbridge at 12650 Dara Dr APT 101, Woodbridge, VA, 22192 generates $1,453/mo in rent and, after a $994/mo payment, leaves $239/mo in cash flow. Total monthly income is $1,453/mo, and annual cash flow is $2,869/yr on $67,295 invested. Return on cash invested sits at 24.17% in year one, and rental yield is 8.59% on a $203,000 entry. Equity gained on principal adds $1,310/yr, while 5% annual appreciation builds toward $56,085 over five years. Five-year ROI reaches 125.49% and total cumulative return in cash sums $84,446. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,453/mo property income rather than buyer’s personal income.

Condo

Built in 1968

N/A lot

$N/A/sqft

No HOA

More details about the property

Your ABCC Property is HERE (Affordable, Beautiful, Comfortable and Convenient). This Unit is beautifully renovated and is a completely turnkey condo. Just move your stuff in, the rest is done! The property has an open kitchen concept with a pass-through to dining area, granite countertops, gas stove, deep sink, stainless steel appliances, ceramic tile floor and a rare pantry! Dining area has a built-in bench seat and modern lighting. Bathroom was expanded for a large sink/vanity. Shower features detailed tile work and modern fixtures. Bedroom has tons of closet space, including a large wall to wall and very spacious walk-in closet. New carpet and a fresh coat of paint. Heat & Air controlled in unit. All utilities included in the very reasonable condo fee. Laundry and storage area one level below. Close to Town of Occoquan, very close to commuter lanes at I-95, the commuter lot and VRE. Please remove shoes when visiting the property.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22192, Woodbridge, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,691 (100%)
Owner Occupied HU	16,083 (74.1%)
Renter Occupied HU	5,331 (24.6%)
Vacant Housing Units	277 ( 1.3%)
Median Home Value	$580,622
Average Home Value	$603,905