Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Warrenton at 641 Waterloo Rd APT 332, Warrenton, VA, 20186 generates $1,865/mo in rent and, after a $797/mo payment, leaves $892/mo in cash flow. Total monthly income is $1,865/mo, and annual cash flow is $10,698/yr on $54,001 invested. Return on cash invested sits at 39.72% in year one, and rental yield is 13.74% on a $162,900 entry. Equity gained on principal adds $1,051/yr, while 5% annual appreciation builds toward $45,006 over five years. Five-year ROI reaches 208.84% and total cumulative return in cash sums $112,776. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,865/mo property income rather than buyer’s personal income.
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20186, Warrenton, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,492 (100%) |
| Owner Occupied HU | 4,611 (71.0%) |
| Renter Occupied HU | 1,540 (23.7%) |
| Vacant Housing Units | 341 ( 5.3%) |
| Median Home Value | $592,193 |
| Average Home Value | $638,709 |
Residential
6,246
Single Family
5,737
Multi-Family
509
Businesses
896
Date | Event | Price |
|---|---|---|
| 2025-09-22 | Sold | $162,900 |
| 2025-07-31 | Price change | $162,900 |
| 2025-07-24 | Price change | $164,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-21 | $1107.22 | 2.55% | $114,500 | N/A |
| 2024-10-21 | $1079.74 | 4.43% | $114,500 | N/A |
| 2023-10-21 | $1033.94 | N/A | $114,500 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
