20 Artemisia Way #303, Stafford, VA, 22554 | $550/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

20 Artemisia Way #303, Stafford, VA, 22554 | $550/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2084 sft

11 Rosewood St, Fredericksburg, VA, 22405

4 Bed
3 Bath
2206 sft

111 Butler Cir, Locust Grove, VA, 22508

3 Bed
4 Bath
2744 sft

9900 Wellford Ct, Fredericksburg, VA, 22407

2 Bed
2 Bath
1496 sft

DYLAN Plan, Cascades at Embrey Mill 55+, Stafford, VA, 22554

Nearby investment properties with comparable prices

3 Bed
3 Bath
2206 sft

3103 Alliance Ct, Fredericksburg, VA, 22408

3 Bed
4 Bath
1927 sft

36101 Wilderness Shores Way, Locust Grove, VA, 22508

3 Bed
2 Bath
1600 sft

33 Pendleton Rd, Fredericksburg, VA, 22405

2 Bed
2 Bath
1552 sft

295 Bridgewater Cir, Fredericksburg, VA, 22406

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Stafford at 20 Artemisia Way #303, Stafford, VA, 22554 generates $2,956/mo in rent and, after a $1,970/mo payment, leaves $550/mo in cash flow. Total monthly income is $2,956/mo, and annual cash flow is $6,600/yr on $133,429 invested. Return on cash invested sits at 24.86% in year one, and rental yield is 8.81% on a $402,500 entry. Equity gained on principal adds $2,597/yr, while 5% annual appreciation builds toward $111,203 over five years. Five-year ROI reaches 129.07% and total cumulative return in cash sums $172,221. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,956/mo property income rather than buyer’s personal income.

Condo

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Top Floor 2 Bedroom Condo with 2 Outdoor Living Spaces! You will enjoy views from both outdoor spaces in this beautiful Dylan plan. The flow from living to dining is continuous and expansive with lots of natural light pouring in from the many large windows. The kitchen is appointed in our Modern Coastal design and includes white cabinets complemented by granite countertops and luxury vinyl plank floors throughout the common space. Additional features include a pocket office for getting work done, paying bills or just surfing the web. The owner's suite continues to impress with a large walk-in closet and bathroom with a double vanity and a deluxe frameless shower. The other end of your corner unit has the second bedroom complete with a walk-in closet. This home has a one-car garage and storage unit on the main level and the building has a common elevator to take you to your home. Private amenities such as a clubhouse, bocce ball, pickleball, BBQs and workout rooms are all only steps away, not to mention many more activities to join in on.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.

Housing Distribution

Housing Statistics

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