207 Whitsons Run, Stafford, VA, 22554 | $381/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

207 Whitsons Run, Stafford, VA, 22554 | $381/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1936 sft

2314 Emerson Ln, Fredericksburg, VA, 22401

3 Bed
2 Bath
1580 sft

2664 Warrenton Rd, Fredericksburg, VA, 22406

3 Bed
1 Bath
1288 sft

105 Silver Spring Dr, Locust Grove, VA, 22508

3 Bed
2 Bath
1288 sft

8834 Pamunkey Rd, Spotsylvania, VA, 22551

Nearby investment properties with comparable prices

3 Bed
3 Bath
1380 sft

1245 Thomas Jefferson Pl, Fredericksburg, VA, 22405

3 Bed
2 Bath
1439 sft

6533 Venison Dr, Fredericksburg, VA, 22407

4 Bed
2 Bath
1392 sft

200 Pender St, Fredericksburg, VA, 22408

3 Bed
3 Bath
1380 sft

1239 Thomas Jefferson Pl, Fredericksburg, VA, 22405

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 Stafford at 207 Whitsons Run, Stafford, VA, 22554 uses $107,738 cash to close to unlock $4,571/yr annual cash flow and $381/mo monthly cash flow. Total monthly income runs $2,324/mo, and a $1,591/mo payment keeps the spread at $381/mo. Purchase price stands at $325,000, and rental yield measures 8.58% with $2,324/mo rent. Return on cash invested shows 24.15% in year one, and 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 125.32% and total cumulative return in cash records $135,013. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,324/mo property income covering a $1,591/mo payment rather than investor’s personal income.

Single Family

Built in 1980

0.35 Acres lot

$N/A/sqft

No HOA

More details about the property

Charming 3-Level Colonial with Great Potential Sold As-Is Welcome to this classic three-level, single-family colonial offering plenty of space, character, and opportunity. Featuring a vinyl-fenced yard and a roof thats only about one month old, this home provides a solid foundation for updates and customization. Inside, youll find a traditional colonial layout with multiple living areas across three finished levelsideal for everyday living, entertaining, or future renovations. All major systems and appliances are in good working order, giving buyers peace of mind as they bring their vision to life. The home is being sold AS-IS and does need some TLC, making it a perfect fit for buyers looking to personalize their space or investors seeking a rewarding project. With great bones and desirable style, this property is ready for its next chapterdont miss this opportunity!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.

Housing Distribution

Housing Statistics

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