








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 Front Royal at 15 Rachels Ln, Front Royal, VA, 22630 listed at $799,999 pairs $5,429/mo rent with a $3,916/mo payment to leave $646/mo cash flow. Total monthly income runs $5,429/mo, and annual cash flow reaches $7,756/yr on $263,200 cash to close. Return on cash invested measures 23.01% in year one, and rental yield registers 8.14% at a $799,999 basis. Equity gained on principal adds $5,162/yr, and annual property appreciation at 5% supports $221,025 by year five. Five-year ROI tracks 119.15% and total cumulative return in cash totals $313,603. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,429/mo property income relative to a $3,916/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22630, Front Royal, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,163 (100%) |
| Owner Occupied HU | 10,842 (71.5%) |
| Renter Occupied HU | 3,198 (21.1%) |
| Vacant Housing Units | 1,123 ( 7.4%) |
| Median Home Value | $382,136 |
| Average Home Value | $434,469 |
Residential
14,117
Single Family
13,785
Multi-Family
332
Businesses
1,121
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: Brandi Marcum • Pearson Smith Realty, LLC
Mls Name: Bright MLS
Mls ID: #VAWR2011922