501 Garrison Woods Dr APT 101, Stafford, VA, 22556 | $841/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

501 Garrison Woods Dr APT 101, Stafford, VA, 22556 | $841/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1248 sft

844 Stonewall Ln, Fredericksburg, VA, 22407

3 Bed
4 Bath
- sft

183 Farrell Ln, Fredericksburg, VA, 22401

Rental Income+ 1 more

3 Bed
1 Bath
936 sft

206 Stratford Cir, Locust Grove, VA, 22508

3 Bed
2 Bath
1380 sft

1220 Thomas Jefferson Pl, Fredericksburg, VA, 22405

Nearby investment properties with comparable prices

2 Bed
2 Bath
950 sft

319 Brock Sq, Fredericksburg, VA, 22401

3 Bed
1 Bath
1190 sft

8724 Brock Rd, Spotsylvania, VA, 22553

3 Bed
1 Bath
960 sft

11803 Oakdale Ct, Locust Grove, VA, 22508

Motivated Seller+ 1 more

3 Bed
2 Bath
1778 sft

10203 Meadowview Dr, Fredericksburg, VA, 22408

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 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.

Condo

Built in 2006

N/A lot

$N/A/sqft

No HOA

More details about the property

Great Opportunity to make this Home Your Own. First floor unit, Open Kitchen/Living Room Concept, 2 bedrooms and 2 full bathrooms. Washer/Dryer in Unit. Private Patio. Close to Shopping, Restaurants, New water heater 5/19/2022 New range installed 5/29/2023 New dishwasher installed 9/17/2023 New washer installed 1/3/2025 New refrigerator installed 5/4/2024 Paint and flooring 5/19/2022 New A/C Compressor 6/27/2025 Schedule showings online