14407 Gemstone DrWoodbridgeVA22191
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 Woodbridge at 14407 Gemstone Dr, Woodbridge, VA, 22191 generates $2,962/mo in rent and, after a $1,953/mo payment, leaves $577/mo in cash flow. Total monthly income is $2,962/mo, and annual cash flow is $6,921/yr on $132,269 invested. Return on cash invested sits at 25.14% in year one, and rental yield is 8.91% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 130.63% and total cumulative return in cash sums $172,778. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,962/mo property income rather than buyer’s personal income.
Single Family
Built in 1956
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22191, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
25,889
Single Family
19,614
Multi-Family
6,275
Businesses
1,109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rosita Osborne Real Estate LLC • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAPW2103656