ELM Plan, West WindF75jns Stephens CityVA22655
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
Rental property for sale in F75jns Stephens City at ELM Plan, West Wind, F75jns Stephens City, VA, 22655 priced at $504,990 pairs $3,233/mo rent with $214/mo cash flow after a $2,472/mo payment. Total monthly income equals $3,233/mo, and annual cash flow comes to $2,567/yr on $166,142 invested. Return on cash invested is 21.61% in year one, and rental yield stands at 7.68% on a $504,990 basis. Equity gained on principal adds $3,259/yr, and 5% annual appreciation accumulates to $139,519 by year five. Five-year ROI measures 111.61% and total cumulative return in cash reaches $185,438. For financing, Ziffy Mortgage’s DSCR program evaluates $3,233/mo property income against a $2,472/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22655, Stephens City, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,040 (100%) |
| Owner Occupied HU | 6,878 (76.1%) |
| Renter Occupied HU | 1,848 (20.4%) |
| Vacant Housing Units | 314 ( 3.5%) |
| Median Home Value | $382,840 |
| Average Home Value | $409,281 |
Housing Distribution
Address Breakdown
Residential
8,677
Single Family
8,671
Multi-Family
6
Businesses
355
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