159 Heyford Dr,Stephenson,VA,22656

Investment Highlights

Rental property for sale in Stephenson at 159 Heyford Dr, Stephenson, VA, 22656 generates $2,760/mo in rent and, after a $2,078/mo payment, leaves $222/mo in cash flow. Total monthly income is $2,760/mo, and annual cash flow is $2,664/yr on $140,752 invested. Return on cash invested sits at 21.8% in year one, and rental yield is 7.8% on a $424,590 entry. Equity gained on principal adds $2,740/yr, while 5% annual appreciation builds toward $117,306 over five years. Five-year ROI reaches 112.75% and total cumulative return in cash sums $158,696. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,760/mo property income rather than buyer’s personal income.