1403 Admiral DrWoodbridgeVA22192
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
Investment property for sale in Woodbridge at 1403 Admiral Dr, Woodbridge, VA, 22192 listed at $509,990 pairs $3,137/mo rent with a $2,496/mo payment to leave $89/mo cash flow. Total monthly income runs $3,137/mo, and annual cash flow reaches $1,062/yr on $167,787 cash to close. Return on cash invested measures 20.69% in year one, and rental yield registers 7.38% at a $509,990 basis. Equity gained on principal adds $3,291/yr, and annual property appreciation at 5% supports $140,901 by year five. Five-year ROI tracks 106.74% and total cumulative return in cash totals $179,100. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,137/mo property income relative to a $2,496/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1969
1,746 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
21,371
Single Family
18,076
Multi-Family
3,295
Businesses
1,665
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yooki Yeo • NBI Realty LLC
Mls Name: Bright MLS
Mls ID: #VAPW2109860