114 W Pebble Beach DrGordonsvilleVA22942
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
Investment property for sale in Gordonsville at 114 W Pebble Beach Dr, Gordonsville, VA, 22942 listed at $437,700 pairs $3,203/mo rent with a $2,142/mo payment to leave $587/mo cash flow. Total monthly income runs $3,203/mo, and annual cash flow reaches $7,042/yr on $145,098 cash to close. Return on cash invested measures 24.76% in year one, and rental yield registers 8.78% at a $437,700 basis. Equity gained on principal adds $2,824/yr, and annual property appreciation at 5% supports $120,928 by year five. Five-year ROI tracks 128.58% and total cumulative return in cash totals $186,572. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,203/mo property income relative to a $2,142/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1991
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22942, Gordonsville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,061 (100%) |
| Owner Occupied HU | 3,578 (70.7%) |
| Renter Occupied HU | 961 (19.0%) |
| Vacant Housing Units | 522 (10.3%) |
| Median Home Value | $367,492 |
| Average Home Value | $440,245 |
Housing Distribution
Address Breakdown
Residential
4,015
Single Family
3,978
Multi-Family
37
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chelsea Newcomb • Lake and Country Realty, LLC
Mls Name: CVRMLS
Mls ID: #2522637