Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Woodbridge at 2927 Pheasant Ln, Woodbridge, VA, 22191 listed at $420,000 pairs $2,898/mo rent with a $2,056/mo payment to leave $387/mo cash flow. Total monthly income runs $2,898/mo, and annual cash flow reaches $4,644/yr on $139,230 cash to close. Return on cash invested measures 23.24% in year one, and rental yield registers 8.28% at a $420,000 basis. Equity gained on principal adds $2,710/yr, and annual property appreciation at 5% supports $116,038 by year five. Five-year ROI tracks 120.44% and total cumulative return in cash totals $167,683. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,898/mo property income relative to a $2,056/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1973
1,258 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22191, Woodbridge, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,248 (100%) |
| Owner Occupied HU | 14,469 (55.1%) |
| Renter Occupied HU | 10,876 (41.4%) |
| Vacant Housing Units | 903 ( 3.4%) |
| Median Home Value | $476,309 |
| Average Home Value | $547,997 |
Residential
25,889
Single Family
19,614
Multi-Family
6,275
Businesses
1,109
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lahoucine Haji • Fairfax Realty Select
Mls Name: Bright MLS
Mls ID: #VAPW2108718
