








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Stafford at 207 Spinnaker Way, Stafford, VA, 22554 uses $150,833 cash to close to unlock $6,373/yr annual cash flow and $531/mo monthly cash flow. Total monthly income runs $3,251/mo, and a $2,227/mo payment keeps the spread at $531/mo. Purchase price stands at $455,000, and rental yield measures 8.57% with $3,251/mo rent. Return on cash invested shows 24.13% in year one, and 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 125.25% and total cumulative return in cash records $188,920. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,251/mo property income covering a $2,227/mo payment rather than investor’s personal income.
Townhouse
Built in 2007
3,484 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Brian Van Hoven • AGS Browning Realty
Mls Name: Bright MLS
Mls ID: #VAST2044156