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 Fredericksburg at 822 Forbes St, Fredericksburg, VA, 22405 priced at $360,000 converts $2,359/mo rent into $207/mo cash flow after a $1,762/mo obligation. Total monthly income equals $2,359/mo, and annual cash flow totals $2,484/yr on $119,340 invested. Return on cash invested prints 21.99% in year one, and rental yield reads 7.86% against a $360,000 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation compiles into $99,461 by year five. Five-year ROI reaches 113.71% and total cumulative return in cash sums $135,705. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,359/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 1964
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22405, Fredericksburg, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,368 (100%) |
| Owner Occupied HU | 10,716 (80.2%) |
| Renter Occupied HU | 2,184 (16.3%) |
| Vacant Housing Units | 468 ( 3.5%) |
| Median Home Value | $471,593 |
| Average Home Value | $518,175 |
Residential
12,750
Single Family
12,570
Multi-Family
180
Businesses
629
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Roberto Olivo • M.O. Wilson Properties
Mls Name: Bright MLS
Mls ID: #VAST2040888
