205 Gazelle Trl, Winchester, VA, 22602 | $248/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

205 Gazelle Trl, Winchester, VA, 22602 | $248/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2113 sft

761 Fall Run Ln, Winchester, VA, 22602

3 Bed
2 Bath
2175 sft

601 Fall Run Ln, Winchester, VA, 22602

Currently Rented+ 2 more

3 Bed
4 Bath
2296 sft

143 S Church St, Woodstock, VA, 22664

3 Bed
2 Bath
2005 sft

326 Hollingsworth Rd, Woodstock, VA, 22664

Nearby investment properties with comparable prices

3 Bed
2 Bath
1892 sft

605 Cedar Ct, Woodstock, VA, 22664

$ 356,400

ROI

Cash Flow/m

- Bed
- Bath
- sft

Lilleigh Ct LOT 43, Maurertown, VA, 22644

3 Bed
2 Bath
1304 sft

124 Lilleigh Ct, Maurertown, VA, 22644

4 Bed
2 Bath
1729 sft

634 Warden Circle Rd, Wardensville, WV, 26851

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 Winchester at 205 Gazelle Trl, Winchester, VA, 22602 priced at $360,000 pairs $2,400/mo rent with $248/mo cash flow after a $1,762/mo payment. Total monthly income equals $2,400/mo, and annual cash flow comes to $2,976/yr on $119,340 invested. Return on cash invested is 22.4% in year one, and rental yield stands at 8% on a $360,000 basis. Equity gained on principal adds $2,323/yr, and 5% annual appreciation accumulates to $99,461 by year five. Five-year ROI measures 115.93% and total cumulative return in cash reaches $138,345. For financing, Ziffy Mortgage’s DSCR program evaluates $2,400/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

0.52 Acres lot

$N/A/sqft

No HOA

More details about the property

Construction is underway for completion at the end of November. Welcome to 205 Gazelle Trail, a newly constructed 3-bedroom, 2-bath home with a 2-car garage on a half-acre lot, thoughtfully crafted by local builder Scott & Scott Construction. This home offers an open floor plan with vaulted ceilings and durable luxury vinyl plank flooring for low-maintenance living. The kitchen is designed as the heart of the home, featuring timeless white cabinetry, quartz countertops, and an island. The unfinished basement provides endless opportunities for future customization, whether you envision additional living space, a home gym, or a recreation room. All paved roads lead you here, with just 20 minutes to shopping and dining in Winchester and Strasburg. The HOA includes road maintenance, snow removal, and access to a community pond and park. With a new roof, HVAC, water heater, and appliances, you can move in with confidence knowing everything is brand new. Dont miss your chance to make this beautiful new build your own just in time for the holidays.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22602, Winchester, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,328 (100%)
Owner Occupied HU	10,465 (78.5%)
Renter Occupied HU	2,304 (17.3%)
Vacant Housing Units	559 ( 4.2%)
Median Home Value	$396,960
Average Home Value	$432,452