HADLEY Plan, Wooded Run Estates, Broad Run, VA, 20137 | 5.82% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

HADLEY Plan, Wooded Run Estates, Broad Run, VA, 20137 | 5.82% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2900 sft

7176 King William St, Warrenton, VA, 20187

4 Bed
3 Bath
2814 sft

8123 Meetze Rd, Warrenton, VA, 20187

5 Bed
4 Bath
4084 sft

18142 Telford Dr, Jeffersonton, VA, 22724

4 Bed
4 Bath
3072 sft

7736 Warrenton Chase Dr, Warrenton, VA, 20187

Nearby investment properties with comparable prices

4 Bed
4 Bath
3072 sft

7736 Warrenton Chase Dr, Warrenton, VA, 20187

3 Bed
3 Bath
3892 sft

6699 Robinson Ln, Warrenton, VA, 20186

4 Bed
4 Bath
4419 sft

9024 Piney Mountain, Warrenton, VA, 20186

5 Bed
5 Bath
5137 sft

6905 Mill Valley Dr, Warrenton, VA, 20187

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 Broad Run at HADLEY Plan, Wooded Run Estates, Broad Run, VA, 20137 earns from $4,655/mo rent with a $4,695/mo payment. Total monthly income totals $4,655/mo. ROI tracks 15.96% on current figures, and rental yield reads 5.82% at a $959,290 purchase. Equity gained on principal adds $6,190/yr, and 5% annual appreciation supports $265,034 over five years. Five-year ROI reaches 81.33% and total cumulative return in cash sums $256,694. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,655/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Hadley by D.R. Horton is a stunning new 4 bedroom, 3 bath design features an upstairs loft area and a 2-car garage. With a spacious floor plan and flex areas to be used as you choose, the Hadley is just as inviting as it is functional! As you enter the home into the foyer, you're greeted by the flex room, you decide how it functions - a formal dining space or children's play area. The kitchen features a large, modern island that opens up to the causal dining area and living room, so the conversation never has to stop! Tucked off the living room is a downstairs bedroom and full bath - the perfect guest suite or home office. Upstairs you'll find a cozy loft, upstairs laundry and three additional bedrooms, including the owner's suite, which highlights a huge walk-in closet and luxurious bathroom.