307 Madison Ct,Stafford,VA,22556

Investment Highlights

Rental property for sale in Stafford at 307 Madison Ct, Stafford, VA, 22556 priced at $225,000 converts $1,978/mo rent into $633/mo cash flow after a $1,101/mo obligation. Total monthly income equals $1,978/mo, and annual cash flow totals $7,599/yr on $74,588 invested. Return on cash invested prints 30.1% in year one, and rental yield reads 10.55% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 157.24% and total cumulative return in cash sums $117,285. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,978/mo property income covering a $1,101/mo payment, not borrower’s personal income.