








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 Bumpass at 124 Gammons Vw, Bumpass, VA, 23024 priced at $515,000 pairs $3,426/mo rent with $347/mo cash flow after a $2,521/mo payment. Total monthly income equals $3,426/mo, and annual cash flow comes to $4,165/yr on $169,435 invested. Return on cash invested is 22.52% in year one, and rental yield stands at 7.98% on a $515,000 basis. Equity gained on principal adds $3,323/yr, and 5% annual appreciation accumulates to $142,285 by year five. Five-year ROI measures 116.54% and total cumulative return in cash reaches $197,461. For financing, Ziffy Mortgage’s DSCR program evaluates $3,426/mo property income against a $2,521/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
5.07 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 23024, Bumpass, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,859 (100%) |
| Owner Occupied HU | 3,486 (71.7%) |
| Renter Occupied HU | 451 ( 9.3%) |
| Vacant Housing Units | 922 (19.0%) |
| Median Home Value | $377,866 |
| Average Home Value | $491,029 |
Residential
4,523
Single Family
4,523
Multi-Family
0
Businesses
72
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Shelby Pritchett • Real Broker LLC
Mls Name: CVRMLS
Mls ID: #2519183