Rockford Plan, The Glen at Cooks CreekBridgewaterVA22812
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 Bridgewater at Rockford Plan, The Glen at Cooks Creek, Bridgewater, VA, 22812 offers a 8.85% rental yield on a $356,400 purchase with $2,629/mo rent. Total monthly income registers $2,629/mo, and a $1,744/mo payment leaves $499/mo available for distribution. Annual cash flow reaches $5,987/yr on $118,147 to close, and return on cash invested stands at 24.98% in year one. Equity gained on principal adds $2,300/yr while 5% annual appreciation supports $98,467 over five years. Portfolio math shows five-year ROI at 129.73% and total cumulative return in cash at $153,271. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,629/mo property income against a $1,744/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22812, Bridgewater, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,586 (100%) |
| Owner Occupied HU | 2,358 (65.8%) |
| Renter Occupied HU | 987 (27.5%) |
| Vacant Housing Units | 241 ( 6.7%) |
| Median Home Value | $391,958 |
| Average Home Value | $461,972 |
Housing Distribution
Address Breakdown
Residential
3,483
Single Family
3,393
Multi-Family
90
Businesses
191
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Evergreene Homes
Mls Name: Evergreene Homes
Mls Provider:
Mls ID: #N/A