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

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1920 sft

5088 Comer Dr, Stephens City, VA, 22655

3 Bed
2 Bath
1598 sft

116 Maloy Dr, Winchester, VA, 22602

3 Bed
4 Bath
2694 sft

218 Patchwork Dr, Stephenson, VA, 22656

3 Bed
3 Bath
1512 sft

718 Panther Dr, Winchester, VA, 22602

Nearby investment properties with comparable prices

3 Bed
4 Bath
1658 sft

Monteith Dr HOMESITE 117, Winchester, VA, 22601

3 Bed
2 Bath
1216 sft

1400 High Top Rd, Linden, VA, 22642

3 Bed
4 Bath
2456 sft

210 Parkland Dr, Stephenson, VA, 22656

3 Bed
3 Bath
1764 sft

52 Golden Maple Ln, Maurertown, VA, 22644

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

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