129 Brookland Ter APT 1WinchesterVA22602
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Winchester at 129 Brookland Ter APT 1, Winchester, VA, 22602 generates $1,976/mo in rent and, after a $1,224/mo payment, leaves $481/mo in cash flow. Total monthly income is $1,976/mo, and annual cash flow is $5,774/yr on $82,875 invested. Return on cash invested sits at 26.88% in year one, and rental yield is 9.48% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 139.99% and total cumulative return in cash sums $116,014. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,976/mo property income rather than buyer’s personal income.
Condo
Built in 2000
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22602, Winchester, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,328 (100%) |
| Owner Occupied HU | 10,465 (78.5%) |
| Renter Occupied HU | 2,304 (17.3%) |
| Vacant Housing Units | 559 ( 4.2%) |
| Median Home Value | $396,960 |
| Average Home Value | $432,452 |
Housing Distribution
Address Breakdown
Residential
12,773
Single Family
12,646
Multi-Family
127
Businesses
596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Scully • Colony Realty
Mls Name: Bright MLS
Mls ID: #VAFV2038136