1149 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
Investment property for sale in Charlottesville at 1149 Rustic Willow Ln, Charlottesville, VA, 22911 uses $140,888 cash to close to unlock $349/yr annual cash flow and $29/mo monthly cash flow. Total monthly income runs $2,801/mo, and a $2,080/mo payment keeps the spread at $29/mo. Purchase price stands at $425,000, and rental yield measures 7.91% with $2,801/mo rent. Return on cash invested shows 20.16% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 104.64% and total cumulative return in cash records $147,425. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,801/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Townhouse
Built in 2002
4,791 sqft lot
$N/A/sqft
$584 quarterly 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: LORI MEISTRELL • NEST REALTY GROUP
Mls Name: CAAR
Mls Provider:
Mls ID: #668585