122 N Elm AveHenricoVA23075
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 Henrico at 122 N Elm Ave, Henrico, VA, 23075 generates $1,681/mo in rent and, after a $930/mo payment, leaves $532/mo in cash flow. Total monthly income is $1,681/mo, and annual cash flow is $6,387/yr on $62,968 invested. Return on cash invested sits at 30.05% in year one, and rental yield is 10.62% on a $189,950 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation builds toward $52,480 over five years. Five-year ROI reaches 157.12% and total cumulative return in cash sums $98,937. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,681/mo property income rather than buyer’s personal income.
Single Family
Built in 1937
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23075, Highland Springs, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,274 (100%) |
| Owner Occupied HU | 2,457 (57.5%) |
| Renter Occupied HU | 1,620 (37.9%) |
| Vacant Housing Units | 197 ( 4.6%) |
| Median Home Value | $236,462 |
| Average Home Value | $363,458 |
Housing Distribution
Address Breakdown
Residential
4,254
Single Family
4,103
Multi-Family
151
Businesses
211
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlie Bickel • Real Broker LLC
Mls Name: CVRMLS
Mls Provider:
Mls ID: #2523056
Disclaimer: All or a portion of the multiple Listing information is provided by the Central Virginia Regional Multiple Listing Service, LLC, from a copyrighted compilation of Listing s. All CVR MLS information provided is deemed reliable but is not guaranteed accurate. The compilation of Listings and each individual Listing are 2025 Central Virginia Regional Multiple Listing Service, LLC. All rights reserved.