251 Patchwork Dr, Stephenson, VA, 22656 | $612/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

251 Patchwork Dr, Stephenson, VA, 22656 | $612/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2226 sft

148 Pittman Ct, Stephens City, VA, 22655

3 Bed
2 Bath
2154 sft

1412 Magruder Ct, Winchester, VA, 22601

3 Bed
2 Bath
1680 sft

525 Bluebird Trl, Winchester, VA, 22602

3 Bed
3 Bath
1958 sft

439 Town Run Ln, Stephens City, VA, 22655

Nearby investment properties with comparable prices

3 Bed
2 Bath
1271 sft

160 Apple Valley Rd, Winchester, VA, 22602

3 Bed
3 Bath
2436 sft

216 Monticello Sq, Winchester, VA, 22602

3 Bed
4 Bath
1920 sft

5088 Comer Dr, Stephens City, VA, 22655

4 Bed
2 Bath
1400 sft

952 Allen Dr, Winchester, VA, 22601

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

Rental property for sale in Stephenson at 251 Patchwork Dr, Stephenson, VA, 22656 priced at $350,000 converts $2,704/mo rent into $612/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,704/mo, and annual cash flow totals $7,342/yr on $116,025 invested. Return on cash invested prints 26.24% in year one, and rental yield reads 9.27% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 136.5% and total cumulative return in cash sums $158,378. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,704/mo property income covering a $1,713/mo payment, not borrower’s personal income.

Townhouse

Built in 2019

2,178 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to your beautifully refreshed home! The bright and airy open floor plan makes everyday living and entertaining a joy, with a spacious kitchen featuring brand-new quartz countertops as the centerpiece. Fresh paint throughout and luxury vinyl plank flooring on the lower level give the home a crisp, modern feel thats truly move-in ready. Step outside and enjoy the tranquility of backing to private wooded views, offering a perfect spot to relax and unwind. Nestled in an amenity-filled community, youll have everything you need right at your doorstepcomfort, convenience, and a wonderful place to call home.