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 Stafford at 16 Wayside Ct, Stafford, VA, 22554 priced at $335,000 pairs $3,000/mo rent with $997/mo cash flow after a $1,640/mo payment. Total monthly income equals $3,000/mo, and annual cash flow comes to $11,965/yr on $111,053 invested. Return on cash invested is 30.68% in year one, and rental yield stands at 10.75% on a $335,000 basis. Equity gained on principal adds $2,162/yr, and 5% annual appreciation accumulates to $92,554 by year five. Five-year ROI measures 160.39% and total cumulative return in cash reaches $178,112. For financing, Ziffy Mortgage’s DSCR program evaluates $3,000/mo property income against a $1,640/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1973
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,896 (100%) |
| Owner Occupied HU | 17,523 (76.5%) |
| Renter Occupied HU | 4,715 (20.6%) |
| Vacant Housing Units | 658 ( 2.9%) |
| Median Home Value | $529,939 |
| Average Home Value | $569,469 |
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
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: DEONNA JOHNSON • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAST2044102
