15535 Smoke Box Way UNIT 78WoodbridgeVA22191
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 Woodbridge at 15535 Smoke Box Way UNIT 78, Woodbridge, VA, 22191 offers a 8.71% rental yield on a $550,000 purchase with $3,992/mo rent. Total monthly income registers $3,992/mo, and a $2,692/mo payment leaves $704/mo available for distribution. Annual cash flow reaches $8,450/yr on $180,950 to close, and return on cash invested stands at 24.73% in year one. Equity gained on principal adds $3,549/yr while 5% annual appreciation supports $151,955 over five years. Portfolio math shows five-year ROI at 128.4% and total cumulative return in cash at $232,342. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,992/mo property income against a $2,692/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22191, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
25,889
Single Family
19,614
Multi-Family
6,275
Businesses
1,109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Esther Stanard • Cornerstone Elite Properties, LLC.
Mls Name: Bright MLS
Mls ID: #VAPW2109260