501 Garrison Woods Dr APT 101,Stafford,VA,22556

Investment Highlights

Rental property for sale in Stafford at 501 Garrison Woods Dr APT 101, Stafford, VA, 22556 generates $2,336/mo in rent and, after a $1,224/mo payment, leaves $841/mo in cash flow. Total monthly income is $2,336/mo, and annual cash flow is $10,094/yr on $82,875 invested. Return on cash invested sits at 32.09% in year one, and rental yield is 11.21% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 167.93% and total cumulative return in cash sums $139,174. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,336/mo property income rather than buyer’s personal income.