122 Sulgrave StColonial BeachVA22443
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 Colonial Beach at 122 Sulgrave St, Colonial Beach, VA, 22443 priced at $287,000 pairs $1,420/mo rent with after a $1,405/mo payment. Total monthly income equals $1,420/mo. Return on cash invested is 16.18% in year one, and rental yield stands at 5.94% on a $287,000 basis. Equity gained on principal adds $1,852/yr, and 5% annual appreciation accumulates to $79,293 by year five. Five-year ROI measures 82.59% and total cumulative return in cash reaches $78,574. For financing, Ziffy Mortgage’s DSCR program evaluates $1,420/mo property income against a $1,405/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1930
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22443, Colonial Beach, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,839 (100%) |
| Owner Occupied HU | 3,383 (57.9%) |
| Renter Occupied HU | 1,082 (18.5%) |
| Vacant Housing Units | 1,374 (23.5%) |
| Median Home Value | $271,363 |
| Average Home Value | $347,355 |
Housing Distribution
Address Breakdown
Residential
4,925
Single Family
4,873
Multi-Family
52
Businesses
254
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Phillips • Holt For Homes, Inc.
Mls Name: Bright MLS
Mls ID: #VAWE2009986