1133 Rustic Willow LnCharlottesvilleVA22911
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 Charlottesville at 1133 Rustic Willow Ln, Charlottesville, VA, 22911 priced at $380,000 pairs $2,856/mo rent with $584/mo cash flow after a $1,860/mo payment. Total monthly income equals $2,856/mo, and annual cash flow comes to $7,012/yr on $125,970 invested. Return on cash invested is 25.48% in year one, and rental yield stands at 9.02% on a $380,000 basis. Equity gained on principal adds $2,452/yr, and 5% annual appreciation accumulates to $104,987 by year five. Five-year ROI measures 132.42% and total cumulative return in cash reaches $166,813. For financing, Ziffy Mortgage’s DSCR program evaluates $2,856/mo property income against a $1,860/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2004
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22911, Charlottesville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,692 (58.5%) |
| Renter Occupied HU | 3,407 (35.0%) |
| Vacant Housing Units | 637 ( 6.5%) |
| Median Home Value | $474,189 |
| Average Home Value | $527,718 |
Housing Distribution
Address Breakdown
Residential
9,534
Single Family
7,230
Multi-Family
2,304
Businesses
736
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anthony Matos • PMI CHARLOTTESVILLE
Mls Name: CAAR
Mls Provider:
Mls ID: #657247
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.