JAMESTOWN Plan, Wooded Run Estates, Broad Run, VA, 20137 | 6.36% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2105 sft

4506 Martinwood Dr, Haymarket, VA, 20169

5 Bed
4 Bath
4426 sft

12530 Chippenham Ct, Bristow, VA, 20136

4 Bed
3 Bath
3344 sft

7630 Sawmill Ct, Manassas, VA, 20111

5 Bed
6 Bath
4988 sft

8618 Sycamore Springs Way, Nokesville, VA, 20181

Nearby investment properties with comparable prices

4 Bed
4 Bath
- sft

57 Madison St, Warrenton, VA, 20186

4 Bed
5 Bath
2768 sft

42176 Berrier Farms Ter, Chantilly, VA, 20152

4 Bed
5 Bath
3888 sft

7137 Shepherdstown Rd, Warrenton, VA, 20187

5 Bed
4 Bath
4363 sft

3446 Southampton Dr, Jeffersonton, VA, 22724

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 Broad Run at JAMESTOWN Plan, Wooded Run Estates, Broad Run, VA, 20137 priced at $981,290 pairs $5,197/mo rent with after a $4,803/mo payment. Total monthly income equals $5,197/mo. Return on cash invested is 17.57% in year one, and rental yield stands at 6.36% on a $981,290 basis. Equity gained on principal adds $6,332/yr, and 5% annual appreciation accumulates to $271,112 by year five. Five-year ROI measures 90% and total cumulative return in cash reaches $290,553. For financing, Ziffy Mortgage’s DSCR program evaluates $5,197/mo property income against a $4,803/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA