149 Willett Hollow StStephens CityVA22655
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 Stephens City at 149 Willett Hollow St, Stephens City, VA, 22655 offers a 7.56% rental yield on a $399,990 purchase with $2,520/mo rent. Total monthly income registers $2,520/mo, and a $1,958/mo payment leaves $129/mo available for distribution. Annual cash flow reaches $1,544/yr on $132,597 to close, and return on cash invested stands at 21.07% in year one. Equity gained on principal adds $2,581/yr while 5% annual appreciation supports $110,510 over five years. Portfolio math shows five-year ROI at 108.81% and total cumulative return in cash at $144,277. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,520/mo property income against a $1,958/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2026
2,786 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22655, Stephens City, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,040 (100%) |
| Owner Occupied HU | 6,878 (76.1%) |
| Renter Occupied HU | 1,848 (20.4%) |
| Vacant Housing Units | 314 ( 3.5%) |
| Median Home Value | $382,840 |
| Average Home Value | $409,281 |
Housing Distribution
Address Breakdown
Residential
8,677
Single Family
8,671
Multi-Family
6
Businesses
355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brooks Sears • D R Horton Realty of Virginia LLC
Mls Name: Bright MLS
Mls ID: #VAFV2038640