405 N River Rd #A, Bridgewater, VA, 22812 | $482/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

405 N River Rd #A, Bridgewater, VA, 22812 | $482/mo Cash Flow | Ziffy

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1790 sft

123 Beauregard Dr, Staunton, VA, 24401

4 Bed
3 Bath
1890 sft

15 Teaberry Pl, Fishersville, VA, 22939

3 Bed
3 Bath
2218 sft

1129 Lebanon Church Rd, Mount Sidney, VA, 24467

Motivated Seller+ 1 more

3 Bed
3 Bath
2050 sft

103 Holly Hill Dr, Bridgewater, VA, 22812

Nearby investment properties with comparable prices

4 Bed
4 Bath
2625 sft

LOT 13 Campbell St, Staunton, VA, 24401

3 Bed
3 Bath
2159 sft

Penwell Plan, Bell Creek, Staunton, VA, 24401

3 Bed
2 Bath
1350 sft

6 Montvue Dr, Fishersville, VA, 22939

4 Bed
2 Bath
1549 sft

2426 Pinehill Cir, Staunton, VA, 24401

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 Bridgewater at 405 N River Rd #A, Bridgewater, VA, 22812 priced at $394,900 pairs $2,843/mo rent with $482/mo cash flow after a $1,933/mo payment. Total monthly income equals $2,843/mo, and annual cash flow comes to $5,786/yr on $130,909 invested. Return on cash invested is 24.33% in year one, and rental yield stands at 8.64% on a $394,900 basis. Equity gained on principal adds $2,548/yr, and 5% annual appreciation accumulates to $109,104 by year five. Five-year ROI measures 126.29% and total cumulative return in cash reaches $165,323. For financing, Ziffy Mortgage’s DSCR program evaluates $2,843/mo property income against a $1,933/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1994

0.82 Acres lot

$N/A/sqft

No HOA

More details about the property

Excellent home with loads of room on nearly one full acre in Bridgewater! Tucked away from the main access street, this home is situated in a quiet portion of town on a level lot, with both sun and shade - perfect for outdoor fun! Inside, you'll find the living room open to the dining area and kitchen on the main level, along with a primary bed & bath, two additional bedrooms, and a full hall bath. Head downstairs to the large family room/den, complemented by a laundry/storage room, a full bath, and two more bedrooms down the hall. Outside you'll enjoy the deck off of the dining room and kitchen, and a 500+ square foot garage/workshop/gym/whatever-your-heart-desires building in the backyard. The large parking area in the paved driveway has plenty of room for guests or your very own basketball court!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22812, Bridgewater, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,586 (100%)
Owner Occupied HU	2,358 (65.8%)
Renter Occupied HU	987 (27.5%)
Vacant Housing Units	241 ( 6.7%)
Median Home Value	$391,958
Average Home Value	$461,972