813 W 14th St, Front Royal, VA, 22630 | $492/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

813 W 14th St, Front Royal, VA, 22630 | $492/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1500 sft

Delmar Plan, Luray Landing, Luray, VA, 22835

4 Bed
2 Bath
1757 sft

123 E Main St, Luray, VA, 22835

3 Bed
2 Bath
2562 sft

772 Kauffmans Mill Rd, Luray, VA, 22835

3 Bed
2 Bath
2082 sft

2395 S Ox Rd, Edinburg, VA, 22824

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
2 Bath
1525 sft

909 Mill Creek Rd, Luray, VA, 22835

3 Bed
1 Bath
1008 sft

221 Hickory Rd, Front Royal, VA, 22630

Rental Income+ 1 more

3 Bed
2 Bath
1056 sft

220 Airstrip Rd, Luray, VA, 22835

3 Bed
3 Bath
2059 sft

320 1st St, Luray, VA, 22835

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 Front Royal at 813 W 14th St, Front Royal, VA, 22630 listed at $309,000 pairs $2,339/mo rent with a $1,512/mo payment to leave $492/mo cash flow. Total monthly income runs $2,339/mo, and annual cash flow reaches $5,907/yr on $102,434 cash to close. Return on cash invested measures 25.68% in year one, and rental yield registers 9.08% at a $309,000 basis. Equity gained on principal adds $1,994/yr, and annual property appreciation at 5% supports $85,371 by year five. Five-year ROI tracks 133.52% and total cumulative return in cash totals $136,769. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,339/mo property income relative to a $1,512/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1955

8,973 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 813 W 14th Street an adorable, well-loved 3-bedroom, 1-bath home thats been thoughtfully cared for and is ready for its next chapter. Youll instantly feel at home in the bright and inviting kitchen, complete with butcher block countertops, open shelves, and a subway tile backsplash. The space has a warm, modern feel, and all the kitchen appliances have been replaced within the past three years. The bathroom is just as charming, featuring a lighted vanity mirror and updated fixtures that make it feel clean and fresh. Theres plenty of storage with a floored attic, and the roof was just replaced this month, giving you peace of mind. Outside, the backyard is large, fenced, and private perfect for cookouts, pets, or just relaxing on the covered back porch. The wide driveway offers plenty of parking. This home comes fully furnished (with just a few personal items excluded), making it an easy move-in or a great investment opportunity. The double lot adds extra flexibility keep the whole space for yourself, or build or sell the additional parcel down the road. Its a sweet home with great updates, tons of charm, and a lot of possibilities!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22630, Front Royal, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,163 (100%)
Owner Occupied HU	10,842 (71.5%)
Renter Occupied HU	3,198 (21.1%)
Vacant Housing Units	1,123 ( 7.4%)
Median Home Value	$382,136
Average Home Value	$434,469