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 Locust Grove at 121 Birchside Cir, Locust Grove, VA, 22508 priced at $569,900 pairs $3,025/mo rent with after a $2,789/mo payment. Total monthly income equals $3,025/mo. Return on cash invested is 16.4% in year one, and rental yield stands at 6.37% on a $569,900 basis. Equity gained on principal adds $3,677/yr, and 5% annual appreciation accumulates to $157,453 by year five. Five-year ROI measures 84.14% and total cumulative return in cash reaches $157,758. For financing, Ziffy Mortgage’s DSCR program evaluates $3,025/mo property income against a $2,789/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
0.38 Acres lot
$N/A/sqft
$2,295 annually HOA
Neighborhood data shown for ZIP Code: 22508, Locust Grove, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,142 (100%) |
| Owner Occupied HU | 5,888 (82.4%) |
| Renter Occupied HU | 610 ( 8.5%) |
| Vacant Housing Units | 644 ( 9.0%) |
| Median Home Value | $386,789 |
| Average Home Value | $456,107 |
Residential
6,741
Single Family
6,690
Multi-Family
51
Businesses
349
Date | Event | Price |
|---|---|---|
| 2025-05-02 | Listed for sale | $569,900 |
| 2025-04-17 | Sold | $510,000 |
| 2025-03-03 | Listed for sale | $574,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | $1647.75 | 18.05% | $215,700 | 18.45% |
| 2023-05-04 | $1395.75 | N/A | $182,100 | N/A |
| 2022-05-04 | $1395.75 | 16.64% | $182,100 | 12.27% |
Listed by: Sheli R Schneider • Samson Properties
Mls Name: CAAR
Mls Provider:
Mls ID: #VAOR2009586
