33 Bristol Ct, Stafford, VA, 22556 | $417/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1303 sft

203 Frazier St, Fredericksburg, VA, 22401

1 Bed
1 Bath
750 sft

8465 Crozier Ct APT 204, Manassas, VA, 20110

2 Bed
2 Bath
832 sft

306 Pitt St, Fredericksburg, VA, 22401

2 Bed
2 Bath
672 sft

2312 Oak St, Fredericksburg, VA, 22401

Nearby investment properties with comparable prices

2 Bed
3 Bath
1080 sft

57 Bristol Ct, Stafford, VA, 22556

2 Bed
2 Bath
1516 sft

611 Madison Ct #611, Stafford, VA, 22556

2 Bed
2 Bath
1070 sft

9552 Cannoneer Ct APT 303, Manassas, VA, 20110

2 Bed
1 Bath
966 sft

9550 Hagel Cir, Lorton, VA, 22079

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 Stafford at 33 Bristol Ct, Stafford, VA, 22556 priced at $339,990 pairs $2,449/mo rent with $417/mo cash flow after a $1,664/mo payment. Total monthly income equals $2,449/mo, and annual cash flow comes to $5,000/yr on $112,707 invested. Return on cash invested is 24.35% in year one, and rental yield stands at 8.64% on a $339,990 basis. Equity gained on principal adds $2,194/yr, and 5% annual appreciation accumulates to $93,933 by year five. Five-year ROI measures 126.35% and total cumulative return in cash reaches $142,407. For financing, Ziffy Mortgage’s DSCR program evaluates $2,449/mo property income against a $1,664/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 1969

4,168 sqft lot

$N/A/sqft

No HOA