321 Cedar Grove RdWinchesterVA22603
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 321 Cedar Grove Rd, Winchester, VA, 22603 in Winchester: $2,816/mo in rent, $486/mo in net income, 8.67% gross yield, 1.61 DSCR, all at $389,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $107,722 in appreciation and $3,591/yr in principal paydown projects total cumulative return of $178,745.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $486 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,816 |
| Total Monthly Debt Service | $2,176 |
| DSCR Ratio | 1.29x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1986
5.58 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22603, Winchester, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,543 (100%) |
| Owner Occupied HU | 4,839 (74.0%) |
| Renter Occupied HU | 1,427 (21.8%) |
| Vacant Housing Units | 277 ( 4.2%) |
| Median Home Value | $431,934 |
| Average Home Value | $440,880 |
Housing Distribution
Address Breakdown
Residential
6,604
Single Family
6,058
Multi-Family
546
Businesses
520
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1986
5.58 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22603, Winchester, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,543 (100%) |
| Owner Occupied HU | 4,839 (74.0%) |
| Renter Occupied HU | 1,427 (21.8%) |
| Vacant Housing Units | 277 ( 4.2%) |
| Median Home Value | $431,934 |
| Average Home Value | $440,880 |
Housing Distribution
Address Breakdown
Residential
6,604
Single Family
6,058
Multi-Family
546
Businesses
520
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alan Good • Colony Realty
Mls Name: Bright MLS
Mls ID: #VAFV2035942