39 Hidden Lake Dr, Stafford, VA, 22556 | $743/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1788 sft

6708 Big Laurel Ln, Fredericksburg, VA, 22407

4 Bed
2 Bath
2304 sft

5500 Peters Ln, Fredericksburg, VA, 22407

2 Bed
3 Bath
1920 sft

5137 Penn St, Bealeton, VA, 22712

2 Bed
1 Bath
1036 sft

8304 Cobb Rd, Manassas, VA, 20112

Nearby investment properties with comparable prices

3 Bed
3 Bath
1600 sft

2585 Cougar Ln, Locust Grove, VA, 22508

3 Bed
3 Bath
1558 sft

9826 Pickens Pl, Manassas Park, VA, 20111

4 Bed
2 Bath
1816 sft

520 Clint Ln, Fredericksburg, VA, 22405

3 Bed
2 Bath
1332 sft

10177 Irongate Way, Manassas, VA, 20109

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 39 Hidden Lake Dr, Stafford, VA, 22556 generates $3,408/mo in rent and, after a $2,182/mo payment, leaves $743/mo in cash flow. Total monthly income is $3,408/mo, and annual cash flow is $8,915/yr on $147,816 invested. Return on cash invested sits at 25.94% in year one, and rental yield is 9.17% on a $445,900 entry. Equity gained on principal adds $2,877/yr, while 5% annual appreciation builds toward $123,194 over five years. Five-year ROI reaches 134.9% and total cumulative return in cash sums $199,407. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,408/mo property income rather than buyer’s personal income.

Single Family

Built in 1992

N/A lot

$N/A/sqft

No HOA