112 Twin Hill Rd, Stuarts Draft, VA, 24477 | $137/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

112 Twin Hill Rd, Stuarts Draft, VA, 24477 | $137/mo Cash Flow | Ziffy

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
3516 sft

4508 N Lee Hwy, Fairfield, VA, 24435

3 Bed
3 Bath
3109 sft

82 Ridgeview Ln, Fairfield, VA, 24435

5 Bed
3 Bath
2980 sft

2851 Cold Springs Rd, Greenville, VA, 24440

4 Bed
3 Bath
3064 sft

121 Penny Ln, Greenville, VA, 24440

Nearby investment properties with comparable prices

3 Bed
2 Bath
1548 sft

35 S Bottom Rd, Raphine, VA, 24472

4 Bed
2 Bath
2200 sft

119 Zinks Mill School Rd, Montebello, VA, 24464

5 Bed
3 Bath
2974 sft

68 McIlwee Ln, Staunton, VA, 24401

5 Bed
3 Bath
2914 sft

225 Waterfront Dr, Raphine, VA, 24472

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

Rental property for sale in Stuarts Draft at 112 Twin Hill Rd, Stuarts Draft, VA, 24477 priced at $495,000 pairs $3,096/mo rent with $137/mo cash flow after a $2,423/mo payment. Total monthly income equals $3,096/mo, and annual cash flow comes to $1,641/yr on $164,093 invested. Return on cash invested is 20.91% in year one, and rental yield stands at 7.51% on a $495,000 basis. Equity gained on principal adds $3,194/yr, and 5% annual appreciation accumulates to $136,759 by year five. Five-year ROI measures 107.93% and total cumulative return in cash reaches $177,106. For financing, Ziffy Mortgage’s DSCR program evaluates $3,096/mo property income against a $2,423/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1925

0.97 Acres lot

$N/A/sqft

No HOA

More details about the property

Comfortable, contemporary, and full of charm! This totally remodeled home features a modern farmhouse design and brand new electrical, plumbing, flooring, bathrooms and kitchen. There are two primary suites, one on each level of the home. The main floor also features a laundry room with a half bath, a cozy living room with a wood burning fireplace, and a separate dining room. The kitchen features recessed lighting, white cabinets, and wooden countertops. Outside enjoy the incredible mountain views on the charming front porch or the rear deck. The backyard is huge and completely fenced in and there's also plenty of storage space between the floored walk-up attic and the new detached workshop.

Neighborhood Data

Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,871 (100%)
Owner Occupied HU	3,623 (74.4%)
Renter Occupied HU	980 (20.1%)
Vacant Housing Units	268 ( 5.5%)
Median Home Value	$298,170
Average Home Value	$328,375