Northgate Plan, 55+ Villa Collection At Hiatt Pointe at Snowden Bridge,Winchester,VA,22603

Investment Highlights

Rental property for sale in Winchester at Northgate Plan, 55+ Villa Collection At Hiatt Pointe at Snowden Bridge, Winchester, VA, 22603 offers $2,987/mo rent that, after a $1,835/mo payment, leaves $746/mo cash flow. Total monthly income is $2,987/mo, and annual cash flow is $8,949/yr on $124,309 cash. Return on cash invested measures 27.11% in year one, and rental yield stands at 9.56% at a $374,990 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,603 by year five. Five-year ROI records 141.18% and total cumulative return in cash reaches $175,500. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,987/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.