13328 Elk Run Rd, Bealeton, VA, 22712 | 5.95% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

13328 Elk Run Rd, Bealeton, VA, 22712 | 5.95% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1352 sft

2213 Wildflower Way, Locust Grove, VA, 22508

3 Bed
2 Bath
1862 sft

1568 Harrier Ln, Culpeper, VA, 22701

4 Bed
3 Bath
2975 sft

514 Constitution Blvd, Locust Grove, VA, 22508

3 Bed
2 Bath
1164 sft

13100 Trapp Dr, Spotsylvania, VA, 22551

Nearby investment properties with comparable prices

4 Bed
3 Bath
2408 sft

249 Whitworth Dr, Culpeper, VA, 22701

3 Bed
3 Bath
2230 sft

9811 Deer Park Dr, Spotsylvania, VA, 22551

3 Bed
2 Bath
2486 sft

17307 Corder Rd, Elkwood, VA, 22718

4 Bed
3 Bath
2857 sft

14497 Woodland Church Rd, Culpeper, VA, 22701

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 Bealeton at 13328 Elk Run Rd, Bealeton, VA, 22712 generates $2,603/mo in rent, after a $2,570/mo payment. Total monthly income is $2,603/mo. Return on cash invested sits at 16.34% in year one, and rental yield is 5.95% on a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 83.4% and total cumulative return in cash sums $144,045. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,603/mo property income rather than buyer’s personal income.

Single Family

Built in 1956

1.44 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully renovated detached home situated on 1.44 acres, offering 3 bedrooms, 3 full bathrooms, and a bright, modern interior designed for comfortable and contemporary living. This home showcases a fully updated modular kitchen equipped with brand-new stainless steel appliances, including a new refrigerator, new dishwasher, new microwave, and new cooking range, all complemented by elegant quartz countertops, new cabinets, and sleek finishes. Significant upgrades include a new HVAC system, new water heater, new roof, new asphalt driveway, new sidewalks, fresh interior paint, recessed lighting throughout, new LVP flooring on the main level, and new carpet in the finished basement. The renovated bathrooms feature refined details such as a walk-in shower and new vanity. The spacious, fully finished basement adds versatility with two recreation rooms, ideal for entertainment, a home office, gym, or additional storage. Surrounded by open land and serene views, this property offers a rare blend of privacy, style, and thoughtful enhancementsmaking it a move-in-ready opportunity that delivers outstanding comfort and value.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22712, Bealeton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,926 (100%)
Owner Occupied HU	3,008 (76.6%)
Renter Occupied HU	741 (18.9%)
Vacant Housing Units	177 ( 4.5%)
Median Home Value	$490,210
Average Home Value	$574,192