Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Charlottesville at 118 Roys Pl, Charlottesville, VA, 22901 priced at $549,000 pairs $3,436/mo rent with $135/mo cash flow after a $2,687/mo payment. Total monthly income equals $3,436/mo, and annual cash flow comes to $1,615/yr on $180,621 invested. Return on cash invested is 20.95% in year one, and rental yield stands at 7.51% on a $549,000 basis. Equity gained on principal adds $3,543/yr, and 5% annual appreciation accumulates to $151,679 by year five. Five-year ROI measures 108.19% and total cumulative return in cash reaches $195,416. For financing, Ziffy Mortgage’s DSCR program evaluates $3,436/mo property income against a $2,687/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22901, Charlottesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,906 (100%) |
| Owner Occupied HU | 8,917 (52.7%) |
| Renter Occupied HU | 6,745 (39.9%) |
| Vacant Housing Units | 1,244 ( 7.4%) |
| Median Home Value | $546,217 |
| Average Home Value | $630,845 |
Residential
16,845
Single Family
13,820
Multi-Family
3,025
Businesses
1,227
Date | Event | Price |
|---|---|---|
| 2025-09-19 | Listed for sale | $549,000 |
| 2025-09-15 | Listing removed | $569,000 |
| 2025-08-05 | Price change | $569,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-22 | $4630.58 | 9.28% | $468,100 | 7.14% |
| 2023-09-22 | $4237.44 | 135.48% | $436,900 | 16.54% |
| 2022-09-22 | $1799.52 | -41.45% | $374,900 | 15.89% |
Listed by: INESSA TELEFUS • NEST REALTY GROUP
Mls Name: CAAR
Mls Provider:
Mls ID: #669236
