163 E Reservoir RdWoodstockVA22664
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
Rental property for sale in Woodstock at 163 E Reservoir Rd, Woodstock, VA, 22664 priced at $262,500 converts $2,009/mo rent into $440/mo cash flow after a $1,285/mo obligation. Total monthly income equals $2,009/mo, and annual cash flow totals $5,275/yr on $87,019 invested. Return on cash invested prints 25.97% in year one, and rental yield reads 9.18% against a $262,500 entry. Equity gained on principal adds $1,694/yr, while 5% annual appreciation compiles into $72,524 by year five. Five-year ROI reaches 135.07% and total cumulative return in cash sums $117,538. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,009/mo property income covering a $1,285/mo payment, not borrower’s personal income.
Townhouse
Built in 1986
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22664, Woodstock, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,272 (100%) |
| Owner Occupied HU | 2,596 (60.8%) |
| Renter Occupied HU | 1,270 (29.7%) |
| Vacant Housing Units | 406 ( 9.5%) |
| Median Home Value | $312,162 |
| Average Home Value | $355,664 |
Housing Distribution
Address Breakdown
Residential
4,137
Single Family
3,933
Multi-Family
204
Businesses
529
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices