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 Woodstock at 769 S Water St, Woodstock, VA, 22664 priced at $553,700 converts $2,171/mo rent into after a $2,710/mo obligation. Total monthly income equals $2,171/mo. Return on cash invested prints 12.56% in year one, and rental yield reads 4.71% against a $553,700 entry. Equity gained on principal adds $3,573/yr, while 5% annual appreciation compiles into $152,977 by year five. Five-year ROI reaches 63.13% and total cumulative return in cash sums $115,003. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,171/mo property income covering a $2,710/mo payment, not borrower’s personal income.
Single Family
Built in 1954
3.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22664, Woodstock, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,272 (100%) |
| Owner Occupied HU | 2,596 (60.8%) |
| Renter Occupied HU | 1,270 (29.7%) |
| Vacant Housing Units | 406 ( 9.5%) |
| Median Home Value | $312,162 |
| Average Home Value | $355,664 |
Residential
4,137
Single Family
3,933
Multi-Family
204
Businesses
529
Date | Event | Price |
|---|---|---|
| 2025-07-31 | Listing removed | $579,000 |
| 2025-06-21 | Listed for sale | $579,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-05 | $1509.76 | N/A | $235,900 | N/A |
| 2023-11-05 | N/A | N/A | $235,900 | N/A |
| 2022-11-05 | N/A | N/A | $235,900 | 35.50% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
