412 Kintyre LnStephens CityVA22655
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
Investment Highlights
Rental property for sale in Stephens City at 412 Kintyre Ln, Stephens City, VA, 22655 priced at $350,000 converts $2,687/mo rent into $595/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,687/mo, and annual cash flow totals $7,138/yr on $116,025 invested. Return on cash invested prints 26.06% in year one, and rental yield reads 9.21% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 135.54% and total cumulative return in cash sums $157,262. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,687/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Townhouse
Built in 2007
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22655, Stephens City, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,040 (100%) |
| Owner Occupied HU | 6,878 (76.1%) |
| Renter Occupied HU | 1,848 (20.4%) |
| Vacant Housing Units | 314 ( 3.5%) |
| Median Home Value | $382,840 |
| Average Home Value | $409,281 |
Housing Distribution
Address Breakdown
Residential
8,677
Single Family
8,671
Multi-Family
6
Businesses
355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carlos Soares • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAFV2036720