Pearl Plan, FoxhavenBealetonVA22712
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
Investment property for sale in Bealeton at Pearl Plan, Foxhaven, Bealeton, VA, 22712 listed at $604,999 pairs $3,835/mo rent with a $2,961/mo payment to leave $219/mo cash flow. Total monthly income runs $3,835/mo, and annual cash flow reaches $2,623/yr on $199,045 cash to close. Return on cash invested measures 21.38% in year one, and rental yield registers 7.61% at a $604,999 basis. Equity gained on principal adds $3,904/yr, and annual property appreciation at 5% supports $167,150 by year five. Five-year ROI tracks 110.41% and total cumulative return in cash totals $219,765. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,835/mo property income relative to a $2,961/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22712, Bealeton, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,926 (100%) |
| Owner Occupied HU | 3,008 (76.6%) |
| Renter Occupied HU | 741 (18.9%) |
| Vacant Housing Units | 177 ( 4.5%) |
| Median Home Value | $490,210 |
| Average Home Value | $574,192 |
Housing Distribution
Address Breakdown
Residential
3,692
Single Family
3,648
Multi-Family
44
Businesses
195
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
