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 Stafford at 205 Langley Ct, Stafford, VA, 22554 priced at $450,000 converts $2,787/mo rent into after a $2,203/mo obligation. Total monthly income equals $2,787/mo. Return on cash invested prints 19.8% in year one, and rental yield reads 7.43% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 102.32% and total cumulative return in cash sums $152,634. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,787/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Townhouse
Built in 2005
1,742 sqft lot
$N/A/sqft
$110 monthly HOA
Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.
| 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 |
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
Date | Event | Price |
|---|---|---|
| 2025-07-24 | Sold | $450,000 |
| 2025-07-21 | Pending sale | $442,500 |
| 2025-07-02 | Contingent | $442,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-27 | $3543.86 | 3.36% | $383,700 | N/A |
| 2024-10-27 | $3428.74 | 10.03% | $383,700 | 10.51% |
| 2023-10-27 | $3116.12 | 5.59% | $347,200 | N/A |
Listed by: Tricia M Gonzalez • Realty One Group Key Properties
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VAST2039736
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2025 Bright MLS, Inc. [Click here for more information](/mls-disclaimers/#5632)
