Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Woodbridge at 1503 Cecilia Ct, Woodbridge, VA, 22191 priced at $535,000 converts $3,378/mo rent into $179/mo cash flow after a $2,619/mo obligation. Total monthly income equals $3,378/mo, and annual cash flow totals $2,153/yr on $176,015 invested. Return on cash invested prints 21.28% in year one, and rental yield reads 7.58% against a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation compiles into $147,811 by year five. Five-year ROI reaches 109.91% and total cumulative return in cash sums $193,456. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,378/mo property income covering a $2,619/mo payment, not borrower’s personal income.
Single Family
Built in 1957
7,043 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22191, Woodbridge, VA area.
| 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 |
Residential
25,889
Single Family
19,614
Multi-Family
6,275
Businesses
1,109
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: andrea Grajeda • Realty of America LLC
Mls Name: Bright MLS
Mls ID: #VAPW2100424
