20 N Calhoun St, Warrenton, VA, 20186 | $105/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 N Calhoun St, Warrenton, VA, 20186 | $105/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3024 sft

901 Woodcrest Loop, Culpeper, VA, 22701

3 Bed
2 Bath
1974 sft

12687 Chestnut Ln, Rixeyville, VA, 22737

3 Bed
3 Bath
1980 sft

10277 River Rd, Rixeyville, VA, 22737

3 Bed
2 Bath
1662 sft

400 Queen St, Culpeper, VA, 22701

Nearby investment properties with comparable prices

3 Bed
3 Bath
1731 sft

8244 James Monroe Hwy, Culpeper, VA, 22701

4 Bed
3 Bath
3439 sft

638 Hunters Rd, Culpeper, VA, 22701

3 Bed
3 Bath
2215 sft

209 Hackleys Mill Rd, Amissville, VA, 20106

4 Bed
4 Bath
4068 sft

1025 Riverdale Cir, Culpeper, VA, 22701

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

Investment property for sale in Warrenton at 20 N Calhoun St, Warrenton, VA, 20186 offers a 7.43% rental yield on a $499,000 purchase with $3,088/mo rent. Total monthly income registers $3,088/mo, and a $2,442/mo payment leaves $105/mo available for distribution. Annual cash flow reaches $1,265/yr on $165,419 to close, and return on cash invested stands at 20.67% in year one. Equity gained on principal adds $3,220/yr while 5% annual appreciation supports $137,865 over five years. Portfolio math shows five-year ROI at 106.68% and total cumulative return in cash at $176,466. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,088/mo property income against a $2,442/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1988

7,000 sqft lot

$N/A/sqft

No HOA

More details about the property

LOCATION, convenience and quality of life in historic Old Town Warrenton! This is one of only two houses tucked away on N. Calhoun street so it offers a quieter setting just steps away from shops, restaurants, the farmers market and all the fun that's to be had on Main street and in historic Old Town. This would make a FANTASTIC investment property. It's unique layout offers multiple options for living arrangements. Large rooms and lots of closet space with two sets of stairs serving both levels at the front and back of the home make it a perfect setup for an in-law apartment or potential separate units (would require county approval) but it was set up as separate units and meters when it was purchased by the current owners. It also has multiple garages. A 2-car garage in the front and an additional garage in the back which could be finished into additional living space or simply used for storage. The property has beautiful mature trees and a fenced in yard. New roof in 2020, new kitchen cabinets and counters in 2022, new carpet in 2022, and a new HVAC system in 2023. The house is in good condition overall but does need some work. Selling AS-IS and is PRICED TO SELL!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20186, Warrenton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,492 (100%)
Owner Occupied HU	4,611 (71.0%)
Renter Occupied HU	1,540 (23.7%)
Vacant Housing Units	341 ( 5.3%)
Median Home Value	$592,193
Average Home Value	$638,709

Housing Distribution

Address Breakdown

Residential

6,246

Single Family

5,737

Multi-Family

509

Businesses

896

Price History

Date	Event	Price
No price history data available

Tax History

Date	Tax Paid	Tax Increase Rate	Value	Value Increase Rate
No tax history data available

Nearby investment properties with comparable rents

5 Bed
4 Bath
3024 sft

901 Woodcrest Loop, Culpeper, VA, 22701

3 Bed
2 Bath
1974 sft

12687 Chestnut Ln, Rixeyville, VA, 22737

3 Bed
3 Bath
1980 sft

10277 River Rd, Rixeyville, VA, 22737

3 Bed
2 Bath
1662 sft

400 Queen St, Culpeper, VA, 22701

Nearby investment properties with comparable prices

3 Bed
3 Bath
1731 sft

8244 James Monroe Hwy, Culpeper, VA, 22701

4 Bed
3 Bath
3439 sft

638 Hunters Rd, Culpeper, VA, 22701

3 Bed
3 Bath
2215 sft

209 Hackleys Mill Rd, Amissville, VA, 20106

4 Bed
4 Bath
4068 sft

1025 Riverdale Cir, Culpeper, VA, 22701

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Facts & Features

General Information

Type: SingleFamily
Year Built: 1988
Architectural Style: N/A
Building Area: N/A
Living Area: N/A
Property Condition: N/A

Features & Amenities

Heating: N/A
Cooling: N/A
Flooring: N/A
Interior Features: N/A
Exterior Features: N/A
Parking Features: Storage, Built In, Garage Faces Front, Garage Door Opener, Inside Entrance, Attached, Driveway

Location

City: Warrenton
State: VA
Subdivision: N/A
Lot Size: 7,000 sqft
Lot Features: N/A
View: N/A

HOA & Fees

HOA Fee: N/A
Association Fee: N/A
Fees & Dues: N/A
Association Amenities: N/A
Association Fee Includes: N/A

Utilities

Utilities: N/A
Sewer: N/A
Water Source: N/A
Road Surface Type: N/A

School Information

Elementary School: N/A
Middle School: N/A
High School: N/A

Listed by: Kim Hawkins • United Real Estate Horizon

Mls Name: Bright MLS

Mls ID: #VAFQ2017298

20 N Calhoun St,Warrenton,VA,20186

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Ziffy AI Summary

Investment Highlights

More details about the property

Neighborhood Data

Housing Distribution

Housing Statistics

Housing Distribution

Address Breakdown

Price History

Tax History

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Facts & Features

General Information

Features & Amenities

Location

HOA & Fees

Utilities

School Information

20 N Calhoun StWarrentonVA20186