15 Shellfield Ln, Colonial Beach, VA, 22443 | $707/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

15 Shellfield Ln, Colonial Beach, VA, 22443 | $707/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
3 Bath
4000 sft

667 Hustle Rd, Hustle, VA, 22476

3 Bed
3 Bath
1847 sft

17086 Rollins Rd, Bowling Green, VA, 22427

4 Bed
3 Bath
1800 sft

17183 Russell Coghill St, Bowling Green, VA, 22427

3 Bed
2 Bath
2411 sft

30387 Portobago Trl, Port Royal, VA, 22535

Nearby investment properties with comparable prices

3 Bed
2 Bath
1817 sft

125 Dorsey Ln, Bowling Green, VA, 22427

3 Bed
2 Bath
2342 sft

13360 Fredericksburg Tpke, Woodford, VA, 22580

3 Bed
2 Bath
2089 sft

17305 George Ruffin Rd, Bowling Green, VA, 22427

3 Bed
2 Bath
1400 sft

16392 Tinder Dr, Woodford, VA, 22580

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Colonial Beach at 15 Shellfield Ln, Colonial Beach, VA, 22443 with 5% annual appreciation on a $399,900 basis while $3,097/mo rent supports operations. Total monthly income totals $3,097/mo and a $1,957/mo payment preserves $707/mo for cash returns. Annual cash flow comes to $8,481/yr on $132,567 deployed, and return on cash invested reaches 26.31% in year one. Equity gained on principal adds $2,580/yr, and five-year appreciation sums $110,485 alongside rental yield of 9.29%. Five-year ROI measures 136.87% and total cumulative return in cash totals $181,448.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,097/mo property income versus a $1,957/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2006

0.29 Acres lot

$N/A/sqft

No HOA

More details about the property

Come fall in love with this charming two-story Colonial, just steps away from the water. Step inside to discover gleaming hardwood floors throughout the entire home, complemented by a grand two-story foyer that welcomes you warmly. The formal dining room and spacious living area are perfect for entertaining guests or relaxing with family. The chefs eat-in kitchen boasts upscale upgrades throughout, making it a culinary delight. Upstairs, you'll find even more hardwood flooring, a spacious owners suite with a luxurious bathroom, and three generously sized bedrooms. The basement is unfinished, offering a blank canvas to create your dream space, whether its a game room, home gym, or additional living area, making it ideal for versatile needs. Located close to all modern conveniences, this home combines comfort, elegance, and convenience in a prime location. Dont miss the opportunity to make this beautiful Colonial your new home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22443, Colonial Beach, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,839 (100%)
Owner Occupied HU	3,383 (57.9%)
Renter Occupied HU	1,082 (18.5%)
Vacant Housing Units	1,374 (23.5%)
Median Home Value	$271,363
Average Home Value	$347,355