12797 Sidney Way, Woodbridge, VA, 22192 | $139/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

12797 Sidney Way, Woodbridge, VA, 22192 | $139/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2223 sft

15761 Viewpoint Cir, Dumfries, VA, 22025

3 Bed
3 Bath
1616 sft

2027 Aquia Dr, Stafford, VA, 22554

4 Bed
4 Bath
3357 sft

126 Executive Cir, Stafford, VA, 22554

3 Bed
4 Bath
2520 sft

142 Arla Ct, Stafford, VA, 22554

Nearby investment properties with comparable prices

4 Bed
3 Bath
2144 sft

1229 Aquia Dr, Stafford, VA, 22554

4 Bed
4 Bath
1966 sft

15745 Widewater Dr, Dumfries, VA, 22025

4 Bed
3 Bath
2205 sft

14817 Empire St, Woodbridge, VA, 22193

4 Bed
3 Bath
3120 sft

111 Pilgrim Cv, 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 12797 Sidney Way, Woodbridge, VA, 22192 offers a 7.49% rental yield on a $519,900 purchase with $3,247/mo rent. Total monthly income registers $3,247/mo, and a $2,545/mo payment leaves $139/mo available for distribution. Annual cash flow reaches $1,665/yr on $171,047 to close, and return on cash invested stands at 21.03% in year one. Equity gained on principal adds $3,355/yr while 5% annual appreciation supports $143,639 over five years. Portfolio math shows five-year ROI at 108.56% and total cumulative return in cash at $185,692. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,247/mo property income against a $2,545/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1997

1,886 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this RARE, Well-Maintained, Oversized Townhome Featuring 3 Finished Levels with 3 bedrooms, 3 full and 1 half bath and an Attached Garage. Enter the inviting Spacious Foyer from the front door or from the garage and go straight back to the expansive Family Room with a Gas Fireplace, Full Bathroom with Shower/Tub, and Laundry Room. The Recently Painted second level boast of a Formal Living Room with Natural Lighting through the Bay Window, an Oversized Formal Dining Room and a Huge Eat-In Kitchen, which leads to the Freshly Refinished Deck. On the Freshly Painted Top Level, you will find your spacious Primary Bedroom with a Vaulted Ceiling with a Ceiling Fan, a Generous Walk-In Closet and an Extra Large Bathroom Suite with a Double Soaking Tub, Walk-In Shower, and Dual Vanity. There are 2 Additional Bedrooms as well as a Large Hall Bathroom on this level. The Recent Updates include Many New Windows (2024), Roof (2016) Refished Deck (2025), Hot Water Heater (2018). This scenic community offers lots of Green Space and Lakes. Walk to Shops and Restaurants and Enjoy a short drive to nearby Potomac Mills outlet mall, Stonebridge at Potomac Town Center with many more shops and restaurants, Historic Occoquan, Fountainhead Regional Park, and PWC Stadium Complex. Commuters have easy access to the Woodbridge VRE Station, Prince William Parkway, and I-95. Don't miss out on this one of a kind GEM!!!

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