102 Hillside DrLocust GroveVA22508
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 Locust Grove at 102 Hillside Dr, Locust Grove, VA, 22508 uses $160,778 cash to close to unlock $4,183/yr annual cash flow and $349/mo monthly cash flow. Total monthly income runs $3,248/mo, and a $2,374/mo payment keeps the spread at $349/mo. Purchase price stands at $485,000, and rental yield measures 8.04% with $3,248/mo rent. Return on cash invested shows 22.51% in year one, and 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 116.52% and total cumulative return in cash records $187,334. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,248/mo property income covering a $2,374/mo payment rather than investor’s personal income.
Single Family
Built in 1989
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22508, Locust Grove, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,142 (100%) |
| Owner Occupied HU | 5,888 (82.4%) |
| Renter Occupied HU | 610 ( 8.5%) |
| Vacant Housing Units | 644 ( 9.0%) |
| Median Home Value | $386,789 |
| Average Home Value | $456,107 |
Housing Distribution
Address Breakdown
Residential
6,741
Single Family
6,690
Multi-Family
51
Businesses
349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ruthan O'Toole • Century 21 Redwood Realty
Mls Name: Bright MLS
Mls ID: #VAOR2010082