








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 Woodbridge at 14297 Felty Pl, Woodbridge, VA, 22193 listed at $365,000 pairs $3,000/mo rent with a $1,786/mo payment to leave $819/mo cash flow. Total monthly income runs $3,000/mo, and annual cash flow reaches $9,823/yr on $120,998 cash to close. Return on cash invested measures 28.03% in year one, and rental yield registers 9.86% at a $365,000 basis. Equity gained on principal adds $2,355/yr, and annual property appreciation at 5% supports $100,843 by year five. Five-year ROI tracks 146.11% and total cumulative return in cash totals $176,791. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,000/mo property income relative to a $1,786/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1984
1,598 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22193, Woodbridge, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,258 (100%) |
| Owner Occupied HU | 20,214 (80.0%) |
| Renter Occupied HU | 4,725 (18.7%) |
| Vacant Housing Units | 319 ( 1.3%) |
| Median Home Value | $494,290 |
| Average Home Value | $572,899 |
Residential
24,852
Single Family
22,870
Multi-Family
1,982
Businesses
530
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Antonio Hayes • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAPW2106224