28 Wayside CtStaffordVA22554
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Stafford rentals match the income profile of 28 Wayside Ct, Stafford, VA, 22554. Listed at $349,900, gross rent is $3,011/mo and net cash flow is $848/mo, a 10.33% yield well above national averages. DSCR 1.91 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $96,671 by year five with $3,223/yr in annual principal reduction, projecting $191,518 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 5.4% |
| Monthly Cash Flow | $848 | $1,850 |
City averages based on Stafford market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,011 |
| Total Monthly Debt Service | $1,952 |
| DSCR Ratio | 1.54x |
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.
Townhouse
Built in 1974
1,742 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
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
Townhouse
Built in 1974
1,742 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices