Aspen II Plan, Trilogy at Lake Frederick, Lake Frederick, VA, 22630 | $71/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

Aspen II Plan, Trilogy at Lake Frederick, Lake Frederick, VA, 22630 | $71/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1980 sft

121 Curtain Fall Dr, Middletown, VA, 22645

3 Bed
3 Bath
1840 sft

123 Curtain Fall Dr, Middletown, VA, 22645

4 Bed
4 Bath
2656 sft

720 Jackson St, Woodstock, VA, 22664

4 Bed
3 Bath
2390 sft

119 Curtain Fall Dr, Middletown, VA, 22645

Nearby investment properties with comparable prices

4 Bed
3 Bath
2390 sft

127 Midsummer Ln, Middletown, VA, 22645

3 Bed
3 Bath
2390 sft

129 Seventh, Middletown, VA, 22645

3 Bed
3 Bath
2240 sft

1817 Marys Shady Ln, Front Royal, VA, 22630

3 Bed
3 Bath
1840 sft

129 Curtain Fall Dr, Middletown, VA, 22645

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 Lake Frederick at Aspen II Plan, Trilogy at Lake Frederick, Lake Frederick, VA, 22630 offers a 7.35% rental yield on a $489,990 purchase with $3,000/mo rent. Total monthly income registers $3,000/mo, and a $2,398/mo payment leaves $71/mo available for distribution. Annual cash flow reaches $854/yr on $162,432 to close, and return on cash invested stands at 20.43% in year one. Equity gained on principal adds $3,162/yr while 5% annual appreciation supports $135,375 over five years. Portfolio math shows five-year ROI at 105.41% and total cumulative return in cash at $171,213. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,000/mo property income against a $2,398/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

55+ Community, Single Story Design, Spacious Great Room, Large Kitchen with Expansive Island, Den/Office, Large Primary Bedroom with Walk-In Closet, Lounge, Optional Covered Patio, Optional 3rd Car Garage, Optional 3rd Bedroom, Optional Fireplace at Great Room, Lounge, or Covered Patio, Optional Unfinished Basement, Optional Finished Basement, Optional Loft with 6th Bedroom and 5th Bathroom, Optional Bay Window at Primary Bed, This Plan is Modeled at this Community!

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