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 Stephens City at 200 Stephens Run St, Stephens City, VA, 22655 offers $3,362/mo rent that, after a $2,442/mo payment, leaves $379/mo cash flow. Total monthly income is $3,362/mo, and annual cash flow is $4,553/yr on $165,419 cash. Return on cash invested measures 22.66% in year one, and rental yield stands at 8.08% at a $499,000 entry. Equity gained on principal adds $3,220/yr while 5% annual appreciation compounds into $137,865 by year five. Five-year ROI records 117.33% and total cumulative return in cash reaches $194,094. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,362/mo property income versus a $2,442/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22655, Stephens City, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,040 (100%) |
| Owner Occupied HU | 6,878 (76.1%) |
| Renter Occupied HU | 1,848 (20.4%) |
| Vacant Housing Units | 314 ( 3.5%) |
| Median Home Value | $382,840 |
| Average Home Value | $409,281 |
Residential
8,677
Single Family
8,671
Multi-Family
6
Businesses
355
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: Nathan Johnson • Keller Williams Capital Properties
Mls Name: Bright MLS
Mls ID: #VAFV2035748
