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 Stafford at 65 Jumping Branch Rd, Stafford, VA, 22554 priced at $569,900 converts $3,832/mo rent into $426/mo cash flow after a $2,789/mo obligation. Total monthly income equals $3,832/mo, and annual cash flow totals $5,107/yr on $187,497 invested. Return on cash invested prints 22.78% in year one, and rental yield reads 8.07% against a $569,900 entry. Equity gained on principal adds $3,677/yr, while 5% annual appreciation compiles into $157,453 by year five. Five-year ROI reaches 117.95% and total cumulative return in cash sums $221,154. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,832/mo property income covering a $2,789/mo payment, not borrower’s personal income.
Single Family
Built in 2024
0.54 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,896 (100%) |
| Owner Occupied HU | 17,523 (76.5%) |
| Renter Occupied HU | 4,715 (20.6%) |
| Vacant Housing Units | 658 ( 2.9%) |
| Median Home Value | $529,939 |
| Average Home Value | $569,469 |
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
Date | Event | Price |
|---|---|---|
| 2024-08-20 | Listed for sale | $569,900 |
| 2023-09-08 | Sold | $99,950 |
| 2023-08-17 | Contingent | $99,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-16 | $897.50 | 5.59% | $100,000 | N/A |
| 2022-10-16 | $850.00 | 3.09% | $100,000 | 17.65% |
| 2021-10-16 | $824.50 | N/A | $85,000 | N/A |
Listed by: Emily Schroeder • MacDoc Property Management, LL
Mls Name: CVRMLS
Mls Provider:
Mls ID: #2421795
Disclaimer: All or a portion of the multiple Listing information is provided by the Central Virginia Regional Multiple Listing Service, LLC, from a copyrighted compilation of Listing s. All CVR MLS information provided is deemed reliable but is not guaranteed accurate. The compilation of Listings and each individual Listing are 2023 Central Virginia Regional Multiple Listing Service, LLC. All rights reserved.
