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 Woodstock at 1284 Ox Rd UNIT B2, Woodstock, VA, 22664 listed at $135,000 pairs $1,924/mo rent with a $661/mo payment to leave $887/mo cash flow. Total monthly income runs $1,924/mo, and annual cash flow reaches $10,641/yr on $44,753 cash to close. Return on cash invested measures 43.69% in year one, and rental yield registers 17.1% at a $135,000 basis. Equity gained on principal adds $871/yr, and annual property appreciation at 5% supports $37,298 by year five. Five-year ROI tracks 232.32% and total cumulative return in cash totals $103,969. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,924/mo property income relative to a $661/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1996
N/A lot
$N/A/sqft
$230 monthly HOA
Neighborhood data shown for ZIP Code: 22664, Woodstock, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,272 (100%) |
| Owner Occupied HU | 2,596 (60.8%) |
| Renter Occupied HU | 1,270 (29.7%) |
| Vacant Housing Units | 406 ( 9.5%) |
| Median Home Value | $312,162 |
| Average Home Value | $355,664 |
Residential
4,137
Single Family
3,933
Multi-Family
204
Businesses
529
Date | Event | Price |
|---|---|---|
| 2024-10-31 | Sold | $135,000 |
| 2024-10-03 | Pending sale | $143,000 |
| 2024-08-01 | Price change | $143,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-08 | N/A | N/A | $93,300 | N/A |
| 2022-07-08 | N/A | N/A | $93,300 | 38.22% |
| 2021-07-08 | N/A | N/A | $67,500 | N/A |
Listed by: Steve Spence • Funkhouser Real Estate Group: Woodstock
Mls Name: CAAR
Mls Provider:
Mls ID: #652642
