485 Harbor Side St APT 412, Woodbridge, VA, 22191 | 5.75% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

485 Harbor Side St APT 412, Woodbridge, VA, 22191 | 5.75% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1880 sft

485 Harbor Side St APT 806, Woodbridge, VA, 22191

3 Bed
1 Bath
936 sft

3213 Bradford St, Woodbridge, VA, 22193

2 Bed
2 Bath
1674 sft

485 Harbor Side St APT 405, Woodbridge, VA, 22191

4 Bed
2 Bath
1936 sft

3706 Fairfield Ln, Woodbridge, VA, 22193

Nearby investment properties with comparable prices

2 Bed
3 Bath
1811 sft

13950 Englefield Dr, Woodbridge, VA, 22193

3 Bed
2 Bath
2072 sft

2200 Harpoon Dr, Stafford, VA, 22554

4 Bed
3 Bath
2256 sft

3008 Cruiser Dr, Stafford, VA, 22554

3 Bed
4 Bath
1684 sft

15 Sharon Ln, Stafford, VA, 22554

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 Woodbridge at 485 Harbor Side St APT 412, Woodbridge, VA, 22191 generates $2,467/mo in rent, after a $2,521/mo payment. Total monthly income is $2,467/mo. Return on cash invested sits at 15.73% in year one, and rental yield is 5.75% on a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 80.12% and total cumulative return in cash sums $135,757. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,467/mo property income rather than buyer’s personal income.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Enjoy condo living at its finest in this beautifully appointed two-bed, two-bath home nestled in the coveted Belmont Bay community. Offering an ideal blend of comfort, convenience, and style, this residence welcomes you with luxury flooring, elegant crown molding, and an inviting layout that includes a spacious living room with fireplace, dedicated dining area, and a versatile den perfect for a home office or reading nook. The kitchen features light wood cabinetry, granite countertops, and ample storage, with an in-unit washer and dryer. The serene primary suite boasts dual closets and a private ensuite bath complete with a jetted corner soaking tub and separate shower. A second bedroom and full bath provide comfortable accommodations for guests or additional workspace. Located in a secure building with one assigned parking space in the garage and plenty of on-street parking for visitors, this condo offers exceptional amenities including an outdoor pool, fitness center, party room, and tennis courts. The waterfront community has an active social committee which provides events year round and a summer concert series at the Marina. You are minutes from major commuter routes, shopping, dining, and most recently added shops and a restaurant right in the community.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22191, Woodbridge, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,248 (100%)
Owner Occupied HU	14,469 (55.1%)
Renter Occupied HU	10,876 (41.4%)
Vacant Housing Units	903 ( 3.4%)
Median Home Value	$476,309
Average Home Value	$547,997