123 Beauregard Dr, Staunton, VA, 24401 | $292/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

123 Beauregard Dr, Staunton, VA, 24401 | $292/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1945 sft

229 Arrowhead Ln, Stuarts Draft, VA, 24477

4 Bed
2 Bath
2963 sft

80 Main St, Greenville, VA, 24440

3 Bed
3 Bath
1878 sft

55 McIlwee Ln, Staunton, VA, 24401

3 Bed
3 Bath
2112 sft

82 Smoky Row Rd, Staunton, VA, 24401

Nearby investment properties with comparable prices

3 Bed
3 Bath
1560 sft

45 Sweetview Ct, Stuarts Draft, VA, 24477

3 Bed
3 Bath
1560 sft

Sweetview Ct, Stuarts Draft, VA, 24477

3 Bed
3 Bath
1834 sft

1202 W Beverley St, Staunton, VA, 24401

3 Bed
2 Bath
1912 sft

158 Lookover Ter, Stuarts Draft, VA, 24477

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

Investment property for sale in Staunton at 123 Beauregard Dr, Staunton, VA, 24401 offers a 8.07% rental yield on a $422,500 purchase with $2,843/mo rent. Total monthly income registers $2,843/mo, and a $2,068/mo payment leaves $292/mo available for distribution. Annual cash flow reaches $3,504/yr on $140,059 to close, and return on cash invested stands at 22.41% in year one. Equity gained on principal adds $2,726/yr while 5% annual appreciation supports $116,729 over five years. Portfolio math shows five-year ROI at 116.09% and total cumulative return in cash at $162,588. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,843/mo property income against a $2,068/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2019

0.31 Acres lot

$N/A/sqft

$20 monthly HOA

More details about the property

Beauregard Beauty! This one - owner home, built in 2019, is perched on a knoll in popular Olde South Village subdivision, located in Staunton, Va., and looks out to the beautiful mountain views in the front. You will love the spacious open floor plan that features one level living on main, along with a family room and full bath in the basement. The Living room is bright with nice large windows to enjoy the view, and offers a gas log fireplace. The beautiful Kitchen features granite countertops, lots of white cabinets, stainless appliances, and is open to the Dining area.. eat in Dining area or open the french doors out to the deck, and eat outside while enjoying the back yard. There are three bedrooms on the main level, including the master bedroom and the master bathroom that has a dual vanity, and a walk in tile shower that you will appreciate. The family room in basement is ready for family gatherings, an office, or even another bedroom with a full bath. There is a very nice neutral paint and flooring color palette throughout, large closets, no carpet and a one car garage! LIKE NEW!

Neighborhood Data

Neighborhood data shown for ZIP Code: 24401, Staunton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,738 (100%)
Owner Occupied HU	11,292 (60.3%)
Renter Occupied HU	6,126 (32.7%)
Vacant Housing Units	1,320 ( 7.0%)
Median Home Value	$308,205
Average Home Value	$398,734