121 Sugarcamp Ln, Stuarts Draft, VA, 24477 | $377/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1320 sft

251 Cooper Dr, Stuarts Draft, VA, 24477

3 Bed
2 Bath
993 sft

1512 D St, Waynesboro, VA, 22980

3 Bed
2 Bath
1230 sft

2153 Forest Dr, Waynesboro, VA, 22980

3 Bed
3 Bath
1440 sft

917 W Beverley St, Staunton, VA, 24401

Nearby investment properties with comparable prices

2 Bed
3 Bath
1419 sft

31 Gables East Way APT 204, Fishersville, VA, 22939

4 Bed
4 Bath
1851 sft

309 Willowshire Ct, Waynesboro, VA, 22980

3 Bed
3 Bath
1480 sft

205 Sunbird Ln, Waynesboro, VA, 22980

3 Bed
3 Bath
1480 sft

47 Ridgeline Dr, Waynesboro, VA, 22980

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Stuarts Draft at 121 Sugarcamp Ln, Stuarts Draft, VA, 24477 priced at $365,000 converts $2,558/mo rent into $377/mo cash flow after a $1,786/mo obligation. Total monthly income equals $2,558/mo, and annual cash flow totals $4,519/yr on $120,998 invested. Return on cash invested prints 23.64% in year one, and rental yield reads 8.41% against a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation compiles into $100,843 by year five. Five-year ROI reaches 122.6% and total cumulative return in cash sums $148,339. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,558/mo property income covering a $1,786/mo payment, not borrower’s personal income.

Single Family

Built in 1990

0.32 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,871 (100%)
Owner Occupied HU	3,623 (74.4%)
Renter Occupied HU	980 (20.1%)
Vacant Housing Units	268 ( 5.5%)
Median Home Value	$298,170
Average Home Value	$328,375