MIA Plan, Cascades at Embrey Mill 55+StaffordVA22554
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 Stafford at MIA Plan, Cascades at Embrey Mill 55+, Stafford, VA, 22554 priced at $419,900 pairs $3,133/mo rent with $623/mo cash flow after a $2,055/mo payment. Total monthly income equals $3,133/mo, and annual cash flow comes to $7,477/yr on $139,197 invested. Return on cash invested is 25.28% in year one, and rental yield stands at 8.95% on a $419,900 basis. Equity gained on principal adds $2,710/yr, and 5% annual appreciation accumulates to $116,011 by year five. Five-year ROI measures 131.4% and total cumulative return in cash reaches $182,904. For financing, Ziffy Mortgage’s DSCR program evaluates $3,133/mo property income against a $2,055/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,896 (100%) |
| Owner Occupied HU | 17,523 (76.5%) |
| Renter Occupied HU | 4,715 (20.6%) |
| Vacant Housing Units | 658 ( 2.9%) |
| Median Home Value | $529,939 |
| Average Home Value | $569,469 |
Housing Distribution
Address Breakdown
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
