31 Westminster Dr, Front Royal, VA, 22630 | $547/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

31 Westminster Dr, Front Royal, VA, 22630 | $547/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3302 sft

237 White Ln, Front Royal, VA, 22630

3 Bed
3 Bath
2416 sft

55 Powell Ln, Front Royal, VA, 22630

4 Bed
2 Bath
3778 sft

89 Hatcher Dr, Front Royal, VA, 22630

5 Bed
3 Bath
2400 sft

451 Lakeside Dr, Front Royal, VA, 22630

Nearby investment properties with comparable prices

4 Bed
4 Bath
3074 sft

464 Meghann Dr, Woodstock, VA, 22664

4 Bed
4 Bath
3964 sft

2370 Us Highway 211 W, Luray, VA, 22835

2 Bed
3 Bath
2128 sft

302 Hidden View Ln, Front royal, VA, 22630

3 Bed
2 Bath
1150 sft

45 Atkins Rd, Sperryville, VA, 22740

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 Front Royal at 31 Westminster Dr, Front Royal, VA, 22630 offers $3,446/mo rent that, after a $2,374/mo payment, leaves $547/mo cash flow. Total monthly income is $3,446/mo, and annual cash flow is $6,559/yr on $160,778 cash. Return on cash invested measures 23.99% in year one, and rental yield stands at 8.53% at a $485,000 entry. Equity gained on principal adds $3,130/yr while 5% annual appreciation compounds into $133,997 by year five. Five-year ROI records 124.44% and total cumulative return in cash reaches $200,078. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,446/mo property income versus a $2,374/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2002

0.33 Acres lot

$N/A/sqft

No HOA

More details about the property

Pride of ownership with this one owner home in the highly desirable neighborhood of Williamsburg Estates within the Town of Front Royal. Walk to schools and just minutes from both I-66 and Downtown Front Royal. Immaculate 3 bedroom 3.5 baths on over a quarter acre with fully fenced backyard. Gleaming hardwood floors in the entry, hall and family room adjoining the large open kitchen designed to bring people together in addition to enjoying the large deck off the kitchen/family room for gatherings or solitude. Large owners suite with spacious walk in closet and private bathroom. Two additional bedrooms as well as a work/homework/craft room or extra walk in closet. Large finished rec-room in the basement with built-ins, full bath, large laundry room and walk out door. New Roof within the past 5 years. New Hot water heater in 2020. New attic fan in 2024. Oversized garage with ample storage space. Oversized driveway to accommodate 3 cars wide totaling 6 cars in the driveway and two in the garage. Huge storage shed included 12x24. New HVAC 2025

Neighborhood Data

Neighborhood data shown for ZIP Code: 22630, Front Royal, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,163 (100%)
Owner Occupied HU	10,842 (71.5%)
Renter Occupied HU	3,198 (21.1%)
Vacant Housing Units	1,123 ( 7.4%)
Median Home Value	$382,136
Average Home Value	$434,469