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 93 Olde Concord Rd, Stafford, VA, 22554 generates $4,386/mo in rent and, after a $2,839/mo payment, leaves $919/mo in cash flow. Total monthly income is $4,386/mo, and annual cash flow is $11,024/yr on $190,820 invested. Return on cash invested sits at 25.84% in year one, and rental yield is 9.07% on a $580,000 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 134.32% and total cumulative return in cash sums $256,317. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,386/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
1 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 |
|---|---|---|
| 2025-04-27 | Listed for sale | $580,000 |
| 2020-06-08 | Sold | $370,000 |
| 2016-06-20 | Listing removed | $364,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | $3479.68 | -5.78% | $389,400 | -5.37% |
| 2023-04-29 | $3693.22 | 5.59% | $411,500 | N/A |
| 2022-04-29 | $3497.76 | -2.15% | $411,500 | 11.67% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
