DOVER 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 DOVER Plan, Willow Run, Winchester, VA, 22602 with 5% annual appreciation on a $599,990 basis while $3,677/mo rent supports operations. Total monthly income totals $3,677/mo and a $2,937/mo payment preserves $90/mo for cash returns. Annual cash flow comes to $1,080/yr on $197,397 deployed, and return on cash invested reaches 20.61% in year one. Equity gained on principal adds $3,872/yr, and five-year appreciation sums $165,766 alongside rental yield of 7.35%. Five-year ROI measures 106.3% and total cumulative return in cash totals $209,829.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,677/mo property income versus a $2,937/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
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