ISAAC Plan, Neabsco Commons, Woodbridge, VA, 22191 | $157/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

ISAAC Plan, Neabsco Commons, Woodbridge, VA, 22191 | $157/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2413 sft

16 Tolson Ln, Stafford, VA, 22556

5 Bed
3 Bath
2398 sft

86 Debbie Dr, Fredericksburg, VA, 22406

4 Bed
4 Bath
2326 sft

3 Hay Barn Rd, Stafford, VA, 22556

4 Bed
4 Bath
2234 sft

668 Hope Rd, Stafford, VA, 22554

Nearby investment properties with comparable prices

4 Bed
3 Bath
2080 sft

3817 Dalebrook Dr, Dumfries, VA, 22025

4 Bed
4 Bath
2471 sft

3390 Mystic Ct, Dumfries, VA, 22026

4 Bed
3 Bath
3440 sft

30 Stanley Loop, Fredericksburg, VA, 22406

4 Bed
4 Bath
2406 sft

5 Basalt Dr, Fredericksburg, VA, 22406

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

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 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The exquisite Isaac floor plan is the embodiment of modern living designed to elevate your lifestyle. This urban style townhome seamlessly merges contemporary aesthetics with functional spaces, offering a harmonious blend of comfort and convenience. The main level features an open floor plan that connects the family room, dining area and kitchen. Just off the kitchen is a covered outdoor terrace. This space can serve as a tranquil retreat or a great entertainment space, and there is additional storage here as well. A pocket office on the main level is a compact yet functional space tailor made for work or study. Upstairs you will find a versatile loft space and three large bedrooms including a luxurious owner's suite with a large walk in closet and a spa inspired bath that invites you to unwind in style. Make your dreams of urban style townhome living a reality in this elegant and functional plan!

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