9651 Bedder Stone Pl, Bristow, VA, 20136 | $306/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

9651 Bedder Stone Pl, Bristow, VA, 20136 | $306/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

4 Bed
3 Bath
3028 sft

229 Dover Rd, Warrenton, VA, 20186

4 Bed
2 Bath
1496 sft

63 Madison St, Warrenton, VA, 20186

3 Bed
4 Bath
1760 sft

7534 Hancock St, Bealeton, VA, 22712

2 Bed
4 Bath
1920 sft

546 Highland Towne Ln, Warrenton, VA, 20186

Nearby investment properties with comparable prices

1 Bed
1 Bath
720 sft

18257 Carter Ln, Brandy Station, VA, 22714

3 Bed
3 Bath
1696 sft

6409 Waterdale Ct, Bealeton, VA, 22712

4 Bed
2 Bath
2496 sft

12368 Tacketts Mill Rd, Stafford, VA, 22556

3 Bed
3 Bath
1278 sft

9315 Lees Ridge Rd, Warrenton, VA, 20186

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 Bristow at 9651 Bedder Stone Pl, Bristow, VA, 20136 listed at $495,000 pairs $3,265/mo rent with a $2,423/mo payment to leave $306/mo cash flow. Total monthly income runs $3,265/mo, and annual cash flow reaches $3,669/yr on $164,093 cash to close. Return on cash invested measures 22.14% in year one, and rental yield registers 7.92% at a $495,000 basis. Equity gained on principal adds $3,194/yr, and annual property appreciation at 5% supports $136,759 by year five. Five-year ROI tracks 114.56% and total cumulative return in cash totals $187,978. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,265/mo property income relative to a $2,423/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1997

2,400 sqft lot

$N/A/sqft

No HOA

More details about the property

Sought-after location in Bristow! Saybrooke has much to offer its residents, including access to community pools, basketball & tennis courts, playgrounds, biking/walking trails, and so much more! Minutes away from groceries, shopping, entertainment, pools, gyms, major commuter roads, etc! This charming end unit has 1,700 finished square feet with 3 bedrooms & 3.5 bathrooms. The basement is fully finished with access to the backyard, and also has 1 bedroom & a full walk-in bathroom. The main level features a spacious living room/dining combo with lots of natural light! It also has access to a deck if you are interested in building one for the future! The upper level has 2 bedrooms with their own attached full bathrooms. The backyard is well maintained with plenty of space! This beautiful end unit in Bristow has been taken care throughout the years and is ready for a new family to call it home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,342 (100%)
Owner Occupied HU	8,489 (90.9%)
Renter Occupied HU	814 ( 8.7%)
Vacant Housing Units	39 ( 0.4%)
Median Home Value	$633,632
Average Home Value	$649,993