Northgate Plan, 55+ Villas At Hiatt Pointe at Snowden Bridge, Stephenson, VA, 22656 | $369/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

Northgate Plan, 55+ Villas At Hiatt Pointe at Snowden Bridge, Stephenson, VA, 22656 | $369/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1989 sft

105 Boone Ct, Winchester, VA, 22602

3 Bed
4 Bath
1989 sft

109 Boone Ct, Winchester, VA, 22602

3 Bed
4 Bath
1590 sft

115 Boone Ct, Winchester, VA, 22602

4 Bed
3 Bath
2168 sft

FREEPORT DUPLEX Plan, Willow Run, Winchester, VA, 22602

Nearby investment properties with comparable prices

3 Bed
3 Bath
1752 sft

111 Wagtail Ln, Stephenson, VA, 22656

3 Bed
4 Bath
1630 sft

Monteith Dr, Winchester, VA, 22601

4 Bed
4 Bath
1889 sft

153 Willett Hollow St, Stephens City, VA, 22655

3 Bed
4 Bath
1658 sft

206 Monteith Dr, Winchester, VA, 22601

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

Investment property for sale in Stephenson at Northgate Plan, 55+ Villas At Hiatt Pointe at Snowden Bridge, Stephenson, VA, 22656 earns $369/mo cash flow from $2,760/mo rent with a $1,958/mo payment. Total monthly income totals $2,760/mo, and annual cash flow totals $4,424/yr on $132,597 capital. ROI tracks 23.25% on current figures, and rental yield reads 8.28% at a $399,990 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,510 over five years. Five-year ROI reaches 120.47% and total cumulative return in cash sums $159,733. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,760/mo property income instead of your personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This stunning two-level villa boasts a modern open concept design that seamlessly connects living spaces for an inviting and spacious feel. The main level features a living room that opens effortlessly to the dining area, creating a perfect space for entertaining and family gatherings. The expansive rear kitchen includes an L-shaped layout with an eating bar and an island with additional bar seating, ideal for casual meals and socializing. Sliding doors lead to a rear concrete patio, with an option for a screened porch, extending your living space outdoors. The large primary bedroom on the main level serves as a serene retreat, complete with two walk-in closets and a luxurious en suite bathroom. This level also includes a laundry room and a convenient powder room. Moving to the upper level, you'll find two generous secondary bedrooms, each with its own walk-in closet, providing ample storage space. A spacious full bathroom serves the secondary bedrooms, and there is an option to add an additional storage or a home office, adapting to your lifestyle needs. Discover the perfect blend of comfort, style, and functionality in this beautiful two-level villa, designed for modern living and effortless entertaining.