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 Crozet at 120 Bishopgate Ln, Crozet, VA, 22932 priced at $899,900 pairs $3,787/mo rent with after a $4,405/mo payment. Total monthly income equals $3,787/mo. Return on cash invested is 13.31% in year one, and rental yield stands at 5.05% on a $899,900 basis. Equity gained on principal adds $5,807/yr, and 5% annual appreciation accumulates to $248,626 by year five. Five-year ROI measures 67.28% and total cumulative return in cash reaches $199,180. For financing, Ziffy Mortgage’s DSCR program evaluates $3,787/mo property income against a $4,405/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
3,920 sqft lot
$N/A/sqft
$215 quarterly HOA
Neighborhood data shown for ZIP Code: 22932, Crozet, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,251 (100%) |
| Owner Occupied HU | 3,578 (68.1%) |
| Renter Occupied HU | 1,139 (21.7%) |
| Vacant Housing Units | 534 (10.2%) |
| Median Home Value | $595,966 |
| Average Home Value | $658,867 |
Residential
4,868
Single Family
4,494
Multi-Family
374
Businesses
249
Date | Event | Price |
|---|---|---|
| 2024-11-11 | Listed for sale | $899,900 |
| 2024-04-30 | Sold | $760,000 |
| 2021-09-22 | Sold | $678,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-12 | $6305.08 | 14.87% | $738,300 | 14.87% |
| 2023-11-12 | $5488.66 | 4.81% | $642,700 | 4.81% |
| 2022-11-12 | $5236.72 | 277.35% | $613,200 | 10.99% |
Listed by: Kate Colvin • HOWARD HANNA ROY WHEELER REALTY CO.- CHARLOTTESVILLE
Mls Name: CAAR
Mls Provider:
Mls ID: #658680
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.
