10545 Falling Pine Ln, Dayton, VA, 22821 | $128/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10545 Falling Pine Ln, Dayton, VA, 22821 | $128/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1300 sft

9429 Briery Branch Rd, Dayton, VA, 22821

2 Bed
2 Bath
882 sft

1312 Jennings Gap Rd, Churchville, VA, 24421

2 Bed
1 Bath
780 sft

121 Starey Draft Ln, West Augusta, VA, 24485

3 Bed
1 Bath
1056 sft

216 Deer Fern Dr, Sugar Grove, WV, 26815

Nearby investment properties with comparable prices

3 Bed
1 Bath
1020 sft

3397 Hankey Mountain Hwy, Churchville, VA, 24421

3 Bed
1 Bath
1056 sft

216 Deer Fern Dr, Sugar Grove, WV, 26815

4 Bed
2 Bath
1716 sft

12 Staubus Cir, Mount Solon, VA, 22843

3 Bed
2 Bath
1197 sft

434 Peach St, Staunton, VA, 24401

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 Dayton at 10545 Falling Pine Ln, Dayton, VA, 22821 listed at $212,500 pairs $1,398/mo rent with a $1,040/mo payment to leave $128/mo cash flow. Total monthly income runs $1,398/mo, and annual cash flow reaches $1,533/yr on $70,444 cash to close. Return on cash invested measures 22.09% in year one, and rental yield registers 7.89% at a $212,500 basis. Equity gained on principal adds $1,371/yr, and annual property appreciation at 5% supports $58,710 by year five. Five-year ROI tracks 114.25% and total cumulative return in cash totals $80,480. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,398/mo property income relative to a $1,040/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1957

0.43 Acres lot

$N/A/sqft

No HOA

More details about the property

Tucked away near Union Springs Dam, this updated home blends modern comfort with small town charm. Set up as a 1 bedroom plus office, it could easily be converted to a 2 bedroom layout. The living room feels warm and welcoming, and the kitchen offers plenty of storage and thoughtful updates. A gently sloping front yard provides space to relax and enjoy the outdoors. Come see this inviting home in beautiful Dayton, VA! List of recent upgrades include: New roof & underlayment, water heater, mini splits, new electric throughout, etc.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22821, Dayton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,259 (100%)
Owner Occupied HU	1,605 (71.0%)
Renter Occupied HU	460 (20.4%)
Vacant Housing Units	194 ( 8.6%)
Median Home Value	$367,534
Average Home Value	$412,283