ISAAC Plan, Neabsco CommonsWoodbridgeVA22191
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 Woodbridge at ISAAC Plan, Neabsco Commons, Woodbridge, VA, 22191 priced at $592,900 converts $3,764/mo rent into $157/mo cash flow after a $2,902/mo obligation. Total monthly income equals $3,764/mo, and annual cash flow totals $1,889/yr on $195,064 invested. Return on cash invested prints 21.03% in year one, and rental yield reads 7.62% against a $592,900 entry. Equity gained on principal adds $3,826/yr, while 5% annual appreciation compiles into $163,807 by year five. Five-year ROI reaches 108.68% and total cumulative return in cash sums $211,995. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,764/mo property income covering a $2,902/mo payment, not borrower’s personal income.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22191, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,248 (100%) |
| Owner Occupied HU | 14,469 (55.1%) |
| Renter Occupied HU | 10,876 (41.4%) |
| Vacant Housing Units | 903 ( 3.4%) |
| Median Home Value | $476,309 |
| Average Home Value | $547,997 |
Housing Distribution
Address Breakdown
Residential
25,889
Single Family
19,614
Multi-Family
6,275
Businesses
1,109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Drees Homes
Mls Name: Drees Homes
Mls Provider:
Mls ID: #N/A