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% |
Rental property for sale in Woodbridge at 1402 Colchester Rd, Woodbridge, VA, 22191 priced at $376,200 pairs $2,930/mo rent with $577/mo cash flow after a $1,841/mo payment. Total monthly income equals $2,930/mo, and annual cash flow comes to $6,925/yr on $124,710 invested. Return on cash invested is 25.46% in year one, and rental yield stands at 9.35% on a $376,200 basis. Equity gained on principal adds $2,428/yr, and 5% annual appreciation accumulates to $103,937 by year five. Five-year ROI measures 132.75% and total cumulative return in cash reaches $165,548. For financing, Ziffy Mortgage’s DSCR program evaluates $2,930/mo property income against a $1,841/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1961
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22191, Woodbridge, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,248 (100%) |
| Owner Occupied HU | 14,469 (55.1%) |
| Renter Occupied HU | 10,876 (41.4%) |
| Vacant Housing Units | 903 ( 3.4%) |
| Median Home Value | $476,309 |
| Average Home Value | $547,997 |
Residential
25,889
Single Family
19,614
Multi-Family
6,275
Businesses
1,109
Date | Event | Price |
|---|---|---|
| 2025-08-26 | Sold | $376,200 |
| 2025-06-16 | Listing removed | $150,000 |
| 2025-05-12 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-23 | $4263.20 | 3.92% | $434,800 | 5.41% |
| 2024-10-23 | $4102.30 | 2.35% | $412,500 | 7.09% |
| 2023-10-23 | $4007.98 | -5.81% | $385,200 | 3.02% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
