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% |
Investment property for sale in Woodbridge at 12705 Lotte Dr APT 202, Woodbridge, VA, 22192 listed at $160,000 pairs $1,253/mo rent with a $783/mo payment to leave $297/mo cash flow. Total monthly income runs $1,253/mo, and annual cash flow reaches $3,560/yr on $53,040 cash to close. Return on cash invested measures 26.62% in year one, and rental yield registers 9.4% at a $160,000 basis. Equity gained on principal adds $1,032/yr, and annual property appreciation at 5% supports $44,205 by year five. Five-year ROI tracks 138.58% and total cumulative return in cash totals $73,502. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,253/mo property income relative to a $783/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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: Jason Curry • Pearson Smith Realty, LLC
Mls Name: Bright MLS
Mls ID: #VAPW2104776
