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% |
Investment property for sale in Forest at 1055 Graystone Ln, Forest, VA, 24551 earns $302/mo cash flow from $2,394/mo rent with a $1,615/mo payment. Total monthly income totals $2,394/mo, and annual cash flow totals $3,619/yr on $109,362 capital. ROI tracks 23.22% on current figures, and rental yield reads 8.71% at a $329,900 purchase. Equity gained on principal adds $2,129/yr, and 5% annual appreciation supports $91,145 over five years. Five-year ROI reaches 120.8% and total cumulative return in cash sums $132,111. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,394/mo property income instead of your personal income.
Townhouse
Built in 2019
2,613 sqft lot
$N/A/sqft
$120 monthly HOA
Neighborhood data shown for ZIP Code: 24551, Forest, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,212 (100%) |
| Owner Occupied HU | 8,298 (74.0%) |
| Renter Occupied HU | 2,395 (21.4%) |
| Vacant Housing Units | 519 ( 4.6%) |
| Median Home Value | $390,798 |
| Average Home Value | $456,119 |
Residential
11,175
Single Family
10,420
Multi-Family
755
Businesses
877
Date | Event | Price |
|---|---|---|
| 2025-07-11 | Listed for sale | $329,900 |
| 2025-06-30 | Listing removed | $334,900 |
| 2025-06-13 | Price change | $334,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-13 | $1303.39 | N/A | $317,900 | N/A |
| 2023-07-13 | N/A | N/A | $317,900 | 39.43% |
| 2022-07-13 | $1140.00 | N/A | $228,000 | N/A |
What's Special
Access
Listed by: Stephen J Acree • Keller Williams
Mls Name: LMLS
Mls Provider:
Mls ID: #360532
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.
