111 Early Station TrlCarrolltonVA23314
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
Rental property for sale in Carrollton at 111 Early Station Trl, Carrollton, VA, 23314 priced at $493,990 converts $3,000/mo rent into $47/mo cash flow after a $2,418/mo obligation. Total monthly income equals $3,000/mo, and annual cash flow totals $562/yr on $163,758 invested. Return on cash invested prints 20.25% in year one, and rental yield reads 7.29% against a $493,990 entry. Equity gained on principal adds $3,188/yr, while 5% annual appreciation compiles into $136,480 by year five. Five-year ROI reaches 104.4% and total cumulative return in cash sums $170,969. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $2,418/mo payment, not borrower’s personal income.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23314, Carrollton, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,391 (100%) |
| Owner Occupied HU | 3,098 (70.6%) |
| Renter Occupied HU | 1,001 (22.8%) |
| Vacant Housing Units | 292 ( 6.6%) |
| Median Home Value | $451,834 |
| Average Home Value | $522,582 |
Housing Distribution
Address Breakdown
Residential
4,094
Single Family
4,094
Multi-Family
0
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jenny Lovell • BHHS RW Towne Realty
Mls Name: REIN Inc.
Mls ID: #10604287