205 12th St, Colonial Beach, VA, 22443 | $631/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1623 sft

8690 Fairground Rd, Bel Alton, MD, 20611

3 Bed
1 Bath
1104 sft

15362 Kings Hwy, Montross, VA, 22520

3 Bed
2 Bath
1500 sft

S Glebe Rd, Montross, VA, 22520

2 Bed
1 Bath
768 sft

14495 Forest Dr, Newburg, MD, 20664

Nearby investment properties with comparable prices

3 Bed
1 Bath
900 sft

36755 Woodbush Dr, Bushwood, MD, 20618

2 Bed
1 Bath
1008 sft

141 Poland St, Montross, VA, 22520

2 Bed
1 Bath
960 sft

1010 Washington Ave, La Plata, MD, 20646

2 Bed
2 Bath
916 sft

24385 Macarthur Dr, Chaptico, MD, 20621

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 Colonial Beach at 205 12th St, Colonial Beach, VA, 22443 listed at $274,000 pairs $2,269/mo rent with a $1,341/mo payment to leave $631/mo cash flow. Total monthly income runs $2,269/mo, and annual cash flow reaches $7,574/yr on $90,831 cash to close. Return on cash invested measures 28.25% in year one, and rental yield registers 9.94% at a $274,000 basis. Equity gained on principal adds $1,768/yr, and annual property appreciation at 5% supports $75,701 by year five. Five-year ROI tracks 147.33% and total cumulative return in cash totals $133,821. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,269/mo property income relative to a $1,341/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1990

0.52 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22443, Colonial Beach, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,839 (100%)
Owner Occupied HU	3,383 (57.9%)
Renter Occupied HU	1,082 (18.5%)
Vacant Housing Units	1,374 (23.5%)
Median Home Value	$271,363
Average Home Value	$347,355