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% |
Rental property for sale in Winchester at 319 Beechcroft Rd, Winchester, VA, 22601 priced at $400,000 converts $2,413/mo rent into $22/mo cash flow after a $1,958/mo obligation. Total monthly income equals $2,413/mo, and annual cash flow totals $260/yr on $132,600 invested. Return on cash invested prints 20.11% in year one, and rental yield reads 7.24% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 103.61% and total cumulative return in cash sums $137,392. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,413/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 1961
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22601, Winchester, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,288 (100%) |
| Owner Occupied HU | 5,703 (42.9%) |
| Renter Occupied HU | 6,603 (49.7%) |
| Vacant Housing Units | 982 ( 7.4%) |
| Median Home Value | $398,559 |
| Average Home Value | $439,296 |
Residential
13,122
Single Family
11,651
Multi-Family
1,471
Businesses
1,946
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: Gidget Smallwood • Coldwell Banker Premier
Mls Name: Bright MLS
Mls ID: #VAWI2008720
