6161 Willow Pl APT 305, Bealeton, VA, 22712 | $224/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

6161 Willow Pl APT 305, Bealeton, VA, 22712 | $224/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2352 sft

15559 Guinn Ln, Culpeper, VA, 22701

2 Bed
1 Bath
1534 sft

26445 Rapidan Rd, Rapidan, VA, 22733

2 Bed
1 Bath
1120 sft

9174 Sperryville Pike, Culpeper, VA, 22701

Investment Property+ 2 more

3 Bed
2 Bath
1144 sft

1833 Picadilly Circus, Culpeper, VA, 22701

Nearby investment properties with comparable prices

Investment Property+ 2 more

3 Bed
2 Bath
1144 sft

1833 Picadilly Circus, Culpeper, VA, 22701

2 Bed
1 Bath
1534 sft

26445 Rapidan Rd, Rapidan, VA, 22733

2 Bed
2 Bath
936 sft

11238 Torrie Way APT H, Bealeton, VA, 22712

2 Bed
2 Bath
936 sft

11260 Torrie Way APT G, Bealeton, VA, 22712

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

Investment property for sale in Bealeton at 6161 Willow Pl APT 305, Bealeton, VA, 22712 listed at $210,000 pairs $1,479/mo rent with a $1,028/mo payment to leave $224/mo cash flow. Total monthly income runs $1,479/mo, and annual cash flow reaches $2,682/yr on $69,615 cash to close. Return on cash invested measures 23.76% in year one, and rental yield registers 8.45% at a $210,000 basis. Equity gained on principal adds $1,355/yr, and annual property appreciation at 5% supports $58,019 by year five. Five-year ROI tracks 123.25% and total cumulative return in cash totals $85,804. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,479/mo property income relative to a $1,028/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2007

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to your move-in ready condo in Waverly Station! This bright and spacious 1-bedroom, 1-bath home offers both comfort and convenience in a well-maintained community. Located on the third floor, this unit features fresh paint, a brand-new refrigerator, professionally cleaned carpets, and high ceilings that make the space feel open and inviting. Relax on your private balcony and enjoy the peace and quiet of this charming neighborhood. Condo fees include water, sewer, and trash pickup, providing a low-maintenance lifestyle ideal for first-time buyers, downsizers, or investors. Zoned for Grace Miller Elementary, Cedar Lee Middle, and Liberty High School. Conveniently located near Routes 28 and 15, and just 15 minutes from the Town of Warrenton for shopping, dining, and local amenities.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22712, Bealeton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,926 (100%)
Owner Occupied HU	3,008 (76.6%)
Renter Occupied HU	741 (18.9%)
Vacant Housing Units	177 ( 4.5%)
Median Home Value	$490,210
Average Home Value	$574,192