12709 Gordon Blvd APT 67, Woodbridge, VA, 22192 | $913/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

12709 Gordon Blvd APT 67, Woodbridge, VA, 22192 | $913/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1284 sft

3519 Bath Ct, Woodbridge, VA, 22193

2 Bed
4 Bath
1392 sft

218 Shamrock Dr #3092, Stafford, VA, 22556

3 Bed
2 Bath
1296 sft

14412 Meridian Dr, Woodbridge, VA, 22191

4 Bed
2 Bath
1642 sft

15002 Concord Dr, Woodbridge, VA, 22193

Nearby investment properties with comparable prices

2 Bed
2 Bath
1110 sft

1037 Gardenview Loop APT 302, Woodbridge, VA, 22191

2 Bed
2 Bath
1280 sft

1660 Thenia Pl, Woodbridge, VA, 22192

2 Bed
2 Bath
1332 sft

16238 Taconic Cir #110E, Dumfries, VA, 22025

3 Bed
2 Bath
1296 sft

14623 Endsley Turn, Woodbridge, VA, 22193

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 12709 Gordon Blvd APT 67, Woodbridge, VA, 22192 generates $2,826/mo in rent and, after a $1,566/mo payment, leaves $913/mo in cash flow. Total monthly income is $2,826/mo, and annual cash flow is $10,961/yr on $106,047 invested. Return on cash invested sits at 30.25% in year one, and rental yield is 10.6% on a $319,900 entry. Equity gained on principal adds $2,064/yr, while 5% annual appreciation builds toward $88,382 over five years. Five-year ROI reaches 158.01% and total cumulative return in cash sums $167,564. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,826/mo property income rather than buyer’s personal income.

Condo

Built in 1965

N/A lot

$N/A/sqft

No HOA

More details about the property

Meticulously maintained 3 bedroom, 2 full bath condo, walking distance to the charming Town of Occoquan! Featuring bamboo flooring, updated kitchen, and beautiful renovated bathrooms! Parking is conveniently located right out from the building with plenty of visitor parking! Condo fee includes: water, sewer, trash, snow removal, extra personal storage unit, and community pool with views of the Occoquan River. Residents also have access to community amenities including a tot lot, tennis/pickleball courts, and a covered picnic area. Conveniently located near I-95 and the VRE, a commuter's dream!

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