795 Col Edmonds CtWarrentonVA20186
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Warrenton at 795 Col Edmonds Ct, Warrenton, VA, 20186 offers a 7.97% rental yield on a $477,500 purchase with $3,170/mo rent. Total monthly income registers $3,170/mo, and a $2,337/mo payment leaves $316/mo available for distribution. Annual cash flow reaches $3,789/yr on $158,291 to close, and return on cash invested stands at 22.3% in year one. Equity gained on principal adds $3,081/yr while 5% annual appreciation supports $131,924 over five years. Portfolio math shows five-year ROI at 115.4% and total cumulative return in cash at $182,676. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,170/mo property income against a $2,337/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2003
3,258 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20186, Warrenton, VA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,246
Single Family
5,737
Multi-Family
509
Businesses
896
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices