Picasso Plan, The Reserve at WoodbridgeWoodbridgeVA22193
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 Woodbridge at Picasso Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193 offers $3,455/mo rent that, after a $2,521/mo payment, leaves $376/mo cash flow. Total monthly income is $3,455/mo, and annual cash flow is $4,513/yr on $169,432 cash. Return on cash invested measures 22.72% in year one, and rental yield stands at 8.05% at a $514,990 entry. Equity gained on principal adds $3,323/yr while 5% annual appreciation compounds into $142,282 by year five. Five-year ROI records 117.65% and total cumulative return in cash reaches $199,342. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,455/mo property income versus a $2,521/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
24,852
Single Family
22,870
Multi-Family
1,982
Businesses
530
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A