Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Staunton at 104 Fraser Ln, Staunton, VA, 24401 generates $1,888/mo in rent and, after a $1,285/mo payment, leaves $319/mo in cash flow. Total monthly income is $1,888/mo, and annual cash flow is $3,823/yr on $87,019 invested. Return on cash invested sits at 24.3% in year one, and rental yield is 8.63% on a $262,500 entry. Equity gained on principal adds $1,694/yr, while 5% annual appreciation builds toward $72,524 over five years. Five-year ROI reaches 126.14% and total cumulative return in cash sums $109,762. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,888/mo property income rather than buyer’s personal income.
Single Family
Built in 1948
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 24401, Staunton, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,738 (100%) |
| Owner Occupied HU | 11,292 (60.3%) |
| Renter Occupied HU | 6,126 (32.7%) |
| Vacant Housing Units | 1,320 ( 7.0%) |
| Median Home Value | $308,205 |
| Average Home Value | $398,734 |
Residential
17,642
Single Family
16,213
Multi-Family
1,429
Businesses
1,247
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $262,500 |
| 2013-01-17 | Sold | $65,900 |
| 2011-07-11 | Sold | $149,996 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $1760.24 | N/A | $197,780 | N/A |
| 2023-05-23 | $1760.24 | 24.00% | $197,780 | 28.18% |
| 2022-05-23 | $1419.56 | N/A | $154,300 | N/A |
Listed by: JENNY MITCHELL • EXP REALTY LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #664892
