SALEM Plan, Retreat at Winding Creek Single Family, Winchester, VA, 22602 | $428/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2973 sft

521 Hidden Valley Ln, Winchester, VA, 22603

3 Bed
2 Bath
1560 sft

1332 Imboden Dr, Front Royal, VA, 22630

3 Bed
2 Bath
2418 sft

Avalon Plan, Abrams Pointe, Winchester, VA, 22602

4 Bed
3 Bath
2676 sft

312 Cheltenham Dr, Stephens City, VA, 22655

Nearby investment properties with comparable prices

Laurel Plan, Shenandoah Springs : Mountain Laurel Collection

3 Bed
3 Bath
2231 sft

Laurel Plan, Shenandoah Springs : Mountain Laurel Collection, Ranson, WV, 25438

4 Bed
3 Bath
2300 sft

235 Dower Ln, Strasburg, VA, 22657

4 Bed
3 Bath
2376 sft

38 Turnberry Dr, Charles Town, WV, 25414

5 Bed
4 Bath
4636 sft

101 Rustling Leaf Pl, Kearneysville, WV, 25430

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 Winchester at SALEM Plan, Retreat at Winding Creek Single Family, Winchester, VA, 22602 with 5% annual appreciation on a $554,990 basis while $3,745/mo rent supports operations. Total monthly income totals $3,745/mo and a $2,716/mo payment preserves $428/mo for cash returns. Annual cash flow comes to $5,133/yr on $182,592 deployed, and return on cash invested reaches 22.87% in year one. Equity gained on principal adds $3,581/yr, and five-year appreciation sums $153,334 alongside rental yield of 8.1%. Five-year ROI measures 118.41% and total cumulative return in cash totals $216,208.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,745/mo property income versus a $2,716/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22602, Winchester, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,328 (100%)
Owner Occupied HU	10,465 (78.5%)
Renter Occupied HU	2,304 (17.3%)
Vacant Housing Units	559 ( 4.2%)
Median Home Value	$396,960
Average Home Value	$432,452