150 Merlot Dr,Stephenson,VA,22656

Investment Highlights

Investment property for sale in Stephenson at 150 Merlot Dr, Stephenson, VA, 22656 offers a 8.63% rental yield on a $515,000 purchase with $3,703/mo rent. Total monthly income registers $3,703/mo, and a $2,521/mo payment leaves $624/mo available for distribution. Annual cash flow reaches $7,489/yr on $169,435 to close, and return on cash invested stands at 24.48% in year one. Equity gained on principal adds $3,323/yr while 5% annual appreciation supports $142,285 over five years. Portfolio math shows five-year ROI at 127.07% and total cumulative return in cash at $215,305. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,703/mo property income against a $2,521/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.