113 Roseville CtBoyceVA22620
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 Boyce at 113 Roseville Ct, Boyce, VA, 22620 priced at $677,777 pairs $5,806/mo rent with $1,755/mo cash flow after a $3,317/mo payment. Total monthly income equals $5,806/mo, and annual cash flow comes to $21,057/yr on $222,989 invested. Return on cash invested is 29.5% in year one, and rental yield stands at 10.28% on a $677,777 basis. Equity gained on principal adds $4,374/yr, and 5% annual appreciation accumulates to $187,257 by year five. Five-year ROI measures 153.98% and total cumulative return in cash reaches $343,355. For financing, Ziffy Mortgage’s DSCR program evaluates $5,806/mo property income against a $3,317/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22620, Boyce, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,242 (100%) |
| Owner Occupied HU | 877 (70.6%) |
| Renter Occupied HU | 187 (15.1%) |
| Vacant Housing Units | 178 (14.3%) |
| Median Home Value | $601,688 |
| Average Home Value | $697,486 |
Housing Distribution
Address Breakdown
Residential
995
Single Family
995
Multi-Family
0
Businesses
83
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices