12732 Lighthouse Ln, Woodbridge, VA, 22192 | $438/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

12732 Lighthouse Ln, Woodbridge, VA, 22192 | $438/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2158 sft

106 Huff Dr, Stafford, VA, 22554

5 Bed
4 Bath
3320 sft

39 Carlsbad Dr, Stafford, VA, 22554

4 Bed
3 Bath
3203 sft

34 Brannigan Dr, Stafford, VA, 22554

4 Bed
3 Bath
2560 sft

116 Pilgrim Cv, Stafford, VA, 22554

Nearby investment properties with comparable prices

3 Bed
4 Bath
3098 sft

12 Popes Creek Ln, Stafford, VA, 22556

4 Bed
3 Bath
2380 sft

2169 Harpoon Dr, Stafford, VA, 22554

4 Bed
3 Bath
1806 sft

15 Juggins Rd, Stafford, VA, 22556

5 Bed
3 Bath
2409 sft

2180 Harpoon Dr, Stafford, VA, 22554

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 Woodbridge at 12732 Lighthouse Ln, Woodbridge, VA, 22192 uses $168,448 cash to close to unlock $5,260/yr annual cash flow and $438/mo monthly cash flow. Total monthly income runs $3,499/mo, and a $2,506/mo payment keeps the spread at $438/mo. Purchase price stands at $512,000, and rental yield measures 8.2% with $3,499/mo rent. Return on cash invested shows 23.18% in year one, and 5% annual appreciation builds toward $141,456 over five years. Five-year ROI reaches 120.09% and total cumulative return in cash records $202,291. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,499/mo property income covering a $2,506/mo payment rather than investor’s personal income.

Townhouse

Built in 1972

1,746 sqft lot

$N/A/sqft

No HOA

More details about the property

Spacious and stunning four bedroom, three level townhouse conveniently located in Riverview Overlook. Minutes to historic old town Occoquan! Beautifully updated throughout. Hardwood floors, large updated kitchen. Landscaped rear yard with patio is perfect for entertaining and weekend barbecues. Huge family room and dining room, open and filled with natural light. Large bedrooms and modern, updated bathrooms. Fully finished basement with recreation room, extra bedroom/office, and full bath. Tons of living, closet, and storage space. Handy to I-95, commuter lots, and schools. So close to shops, restaurants, and everything the community has to offer. Call us to schedule an appointment today!

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