319 Beulah Ln, Warsaw, VA, 22572 | $899/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1112 sft

808 Daingerfield St, Tappahannock, VA, 22560

4 Bed
2 Bath
2078 sft

43658 Redmond Rd, Leonardtown, MD, 20650

3 Bed
2 Bath
1477 sft

1502 Totuskey Church Rd, Warsaw, VA, 22572

5 Bed
2 Bath
2100 sft

23899 McIntosh Rd, Leonardtown, MD, 20650

Nearby investment properties with comparable prices

3 Bed
2 Bath
1296 sft

91 Dameron Dr, Hague, VA, 22469

2 Bed
1 Bath
1016 sft

20837 Camp Cosoma Rd, Leonardtown, MD, 20650

3 Bed
2 Bath
1781 sft

558 Shorewood Dr, Colonial Beach, VA, 22443

3 Bed
2 Bath
1296 sft

215 King Ln, Farnham, VA, 22460

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 Warsaw at 319 Beulah Ln, Warsaw, VA, 22572 offers $2,304/mo rent that, after a $1,150/mo payment, leaves $899/mo cash flow. Total monthly income is $2,304/mo, and annual cash flow is $10,793/yr on $77,903 cash. Return on cash invested measures 33.76% in year one, and rental yield stands at 11.77% at a $235,000 entry. Equity gained on principal adds $1,516/yr while 5% annual appreciation compounds into $64,926 by year five. Five-year ROI records 176.89% and total cumulative return in cash reaches $137,800. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,304/mo property income versus a $1,150/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in N/A

5 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22572, Warsaw, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,110 (100%)
Owner Occupied HU	1,856 (59.7%)
Renter Occupied HU	732 (23.5%)
Vacant Housing Units	522 (16.8%)
Median Home Value	$263,532
Average Home Value	$285,237