Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Woodbridge at 12703 Dara Dr APT 302, Woodbridge, VA, 22192 generates $1,405/mo in rent and, after a $876/mo payment, leaves $335/mo in cash flow. Total monthly income is $1,405/mo, and annual cash flow is $4,021/yr on $59,339 invested. Return on cash invested sits at 26.69% in year one, and rental yield is 9.42% on a $179,000 entry. Equity gained on principal adds $1,155/yr, while 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 138.98% and total cumulative return in cash sums $82,467. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,405/mo property income rather than buyer’s personal income.
Condo
Built in 1968
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22192, Woodbridge, VA area.
| 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 |
Residential
21,371
Single Family
18,076
Multi-Family
3,295
Businesses
1,665
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Luckenbaugh • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAPW2092500
