BRISTOL Plan, Willow RunWinchesterVA22602
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Winchester at BRISTOL Plan, Willow Run, Winchester, VA, 22602 offers a 7.29% rental yield on a $629,990 purchase with $3,829/mo rent. Total monthly income registers $3,829/mo, and a $3,083/mo payment leaves $64/mo available for distribution. Annual cash flow reaches $762/yr on $207,267 to close, and return on cash invested stands at 20.43% in year one. Equity gained on principal adds $4,065/yr while 5% annual appreciation supports $174,055 over five years. Portfolio math shows five-year ROI at 105.32% and total cumulative return in cash at $218,287. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,829/mo property income against a $3,083/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22602, Winchester, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,328 (100%) |
| Owner Occupied HU | 10,465 (78.5%) |
| Renter Occupied HU | 2,304 (17.3%) |
| Vacant Housing Units | 559 ( 4.2%) |
| Median Home Value | $396,960 |
| Average Home Value | $432,452 |
Housing Distribution
Address Breakdown
Residential
12,773
Single Family
12,646
Multi-Family
127
Businesses
596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A