100 Tomasville Dr, Waynesboro, VA, 22980 | $410/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1820 sft

197 Sherwood Dr, Waynesboro, VA, 22980

3 Bed
3 Bath
1725 sft

137 Crestwood Dr, Churchville, VA, 24421

3 Bed
2 Bath
1282 sft

1440 Mandolin Ave, Grottoes, VA, 24441

4 Bed
4 Bath
2806 sft

46 Enchanted View Cir, Fishersville, VA, 22939

Nearby investment properties with comparable prices

3 Bed
3 Bath
1903 sft

21 Spring View Dr, Staunton, VA, 24401

3 Bed
3 Bath
2122 sft

71 Whispering Oaks Dr, Staunton, VA, 24401

- Bed
- Bath
- sft

Knightly Mill Rd, Mount Sidney, VA, 24467

3 Bed
2 Bath
1439 sft

309 Ivanhoe Ave, Waynesboro, VA, 22980

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

Rental property for sale in Waynesboro at 100 Tomasville Dr, Waynesboro, VA, 22980 priced at $429,800 pairs $3,005/mo rent with $410/mo cash flow after a $2,104/mo payment. Total monthly income equals $3,005/mo, and annual cash flow comes to $4,925/yr on $142,479 invested. Return on cash invested is 23.37% in year one, and rental yield stands at 8.39% on a $429,800 basis. Equity gained on principal adds $2,773/yr, and 5% annual appreciation accumulates to $118,746 by year five. Five-year ROI measures 121.19% and total cumulative return in cash reaches $172,668. For financing, Ziffy Mortgage’s DSCR program evaluates $3,005/mo property income against a $2,104/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2019

0.36 Acres lot

$N/A/sqft

$300 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22980, Waynesboro, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,431 (100%)
Owner Occupied HU	9,698 (62.8%)
Renter Occupied HU	4,765 (30.9%)
Vacant Housing Units	968 ( 6.3%)
Median Home Value	$306,712
Average Home Value	$338,653