2085 Chapel RdStephens CityVA22645
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow2085 Chapel Rd, Stephens City, VA, 22645 in Stephens City earns its strong cash-flow label: 11.54% yield, $1,922/mo rent, $727/mo net income, DSCR 2.14. The $199,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $55,229 by year five. Combined with $1,841/yr in principal paydown, total projected return reaches $122,426.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $727 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,922 |
| Total Monthly Debt Service | $1,115 |
| DSCR Ratio | 1.72x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1960
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22645, Middletown, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,113 (100%) |
| Owner Occupied HU | 1,604 (75.9%) |
| Renter Occupied HU | 375 (17.7%) |
| Vacant Housing Units | 134 ( 6.3%) |
| Median Home Value | $450,113 |
| Average Home Value | $543,586 |
Housing Distribution
Address Breakdown
Residential
1,889
Single Family
1,835
Multi-Family
54
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1960
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22645, Middletown, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,113 (100%) |
| Owner Occupied HU | 1,604 (75.9%) |
| Renter Occupied HU | 375 (17.7%) |
| Vacant Housing Units | 134 ( 6.3%) |
| Median Home Value | $450,113 |
| Average Home Value | $543,586 |
Housing Distribution
Address Breakdown
Residential
1,889
Single Family
1,835
Multi-Family
54
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Abby Walters • Preslee Real Estate
Mls Name: Bright MLS
Mls ID: #VAFV2036748