








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Stafford at 407 Apricot St, Stafford, VA, 22554 priced at $619,900 converts $3,865/mo rent into $159/mo cash flow after a $3,034/mo obligation. Total monthly income equals $3,865/mo, and annual cash flow totals $1,913/yr on $203,947 invested. Return on cash invested prints 21% in year one, and rental yield reads 7.48% against a $619,900 entry. Equity gained on principal adds $4,000/yr, while 5% annual appreciation compiles into $171,267 by year five. Five-year ROI reaches 108.37% and total cumulative return in cash sums $221,024. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,865/mo property income covering a $3,034/mo payment, not borrower’s personal income.
Single Family
Built in 2014
5,884 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,896 (100%) |
| Owner Occupied HU | 17,523 (76.5%) |
| Renter Occupied HU | 4,715 (20.6%) |
| Vacant Housing Units | 658 ( 2.9%) |
| Median Home Value | $529,939 |
| Average Home Value | $569,469 |
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Amy Cherry Taylor • Porch & Stable Realty, LLC
Mls Name: Bright MLS
Mls ID: #VAST2043146