Juliet Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193 | $586/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

Juliet Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193 | $586/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2481 sft

Picasso Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193

3 Bed
3 Bath
2134 sft

Romeo Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193

Matisse 2-Level Plan, The Reserve at Woodbridge

3 Bed
3 Bath
1608 sft

Matisse 2-Level Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193

Picasso 2-Level Plan, The Reserve at Woodbridge

3 Bed
3 Bath
2481 sft

Picasso 2-Level Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193

Nearby investment properties with comparable prices

3 Bed
3 Bath
2134 sft

Romeo Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193

3 Bed
3 Bath
2285 sft

97 Winding Creek Rd, Stafford, VA, 22554

4 Bed
2 Bath
1750 sft

36 Mack Ln, Stafford, VA, 22556

3 Bed
3 Bath
2240 sft

25 Turner Dr, Stafford, VA, 22556

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 Juliet Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193 generates $3,455/mo in rent and, after a $2,349/mo payment, leaves $586/mo in cash flow. Total monthly income is $3,455/mo, and annual cash flow is $7,032/yr on $159,117 invested. Return on cash invested sits at 24.33% in year one, and rental yield is 8.64% on a $479,990 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation builds toward $132,612 over five years. Five-year ROI reaches 126.29% and total cumulative return in cash sums $200,953. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,455/mo property income rather than buyer’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to The Reserve at Woodbridge, the lowest priced new townhome-style condos in Eastern Prince William County convenient to shopping, dining and I-95! The Romeo & The Juliet are innovative, back-to-back floor plans that offer all the advantages of condo living without having neighbors above or below. The first floor of this one-car garage home features an inviting flex space and a powder room. On the second floor, a wide open space includes a welcoming great room with an adjoining dining area and a gourmet kitchen with island. The third floor is your private retreat, with a luxury owner's suite featuring a walk-in closet and dual-vanity bath. On the fourth floor, two additional bedrooms share a full bath. You'll love The Romeo & The Juliet.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22193, Woodbridge, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,258 (100%)
Owner Occupied HU	20,214 (80.0%)
Renter Occupied HU	4,725 (18.7%)
Vacant Housing Units	319 ( 1.3%)
Median Home Value	$494,290
Average Home Value	$572,899