21 Ocala Way, Stafford, VA, 22556 | $580/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2422 sft

3101 Alliance Ct, Fredericksburg, VA, 22408

3 Bed
3 Bath
1900 sft

1655 Garrisonville Rd, Stafford, VA, 22556

3 Bed
3 Bath
1888 sft

11309 Cheshire Ct, Fredericksburg, VA, 22407

4 Bed
3 Bath
1882 sft

1511 Woodside Dr, Woodbridge, VA, 22191

Nearby investment properties with comparable prices

3 Bed
4 Bath
1601 sft

4702 Torrey Ln, Fredericksburg, VA, 22407

3 Bed
2 Bath
1388 sft

1205 Holly St, Fredericksburg, VA, 22405

3 Bed
4 Bath
1017 sft

501 Carnaby St #1, Stafford, VA, 22554

4 Bed
2 Bath
1988 sft

11806 Buchanan Ct, Fredericksburg, VA, 22407

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 21 Ocala Way, Stafford, VA, 22556 with 5% annual appreciation on a $475,000 basis while $3,420/mo rent supports operations. Total monthly income totals $3,420/mo and a $2,325/mo payment preserves $580/mo for cash returns. Annual cash flow comes to $6,965/yr on $157,463 deployed, and return on cash invested reaches 24.33% in year one. Equity gained on principal adds $3,065/yr, and five-year appreciation sums $131,234 alongside rental yield of 8.64%. Five-year ROI measures 126.3% and total cumulative return in cash totals $198,883.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,420/mo property income versus a $2,325/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2012

1,856 sqft lot

$N/A/sqft

No HOA