115 Frazer DrPurcellvilleVA20132
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 Purcellville at 115 Frazer Dr, Purcellville, VA, 20132 offers $2,947/mo rent that, after a $2,398/mo payment, leaves $18/mo cash flow. Total monthly income is $2,947/mo, and annual cash flow is $219/yr on $162,402 cash. Return on cash invested measures 20.04% in year one, and rental yield stands at 7.22% at a $489,900 entry. Equity gained on principal adds $3,161/yr while 5% annual appreciation compounds into $135,350 by year five. Five-year ROI records 103.3% and total cumulative return in cash reaches $167,765. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,947/mo property income versus a $2,398/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1999
2,614 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20132, Purcellville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,359 (100%) |
| Owner Occupied HU | 5,444 (85.6%) |
| Renter Occupied HU | 721 (11.3%) |
| Vacant Housing Units | 194 ( 3.1%) |
| Median Home Value | $816,486 |
| Average Home Value | $916,898 |
Housing Distribution
Address Breakdown
Residential
6,195
Single Family
6,195
Multi-Family
0
Businesses
415
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nikola Tadie • Redfin Corporation
Mls Name: Bright MLS
Mls ID: #VALO2110918