12400 Orchard St, Locust Grove, VA, 22508 | $1,083/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

12400 Orchard St, Locust Grove, VA, 22508 | $1,083/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1624 sft

Vista Ln, Mineral, VA, 23117

3 Bed
3 Bath
1554 sft

Drew I Plan, Carlie's Run, Mineral, VA, 23117

3 Bed
2 Bath
1532 sft

Ella Plan, Carlie's Run, Mineral, VA, 23117

3 Bed
2 Bath
1624 sft

60 Vista Ln, Mineral, VA, 23117

Nearby investment properties with comparable prices

3 Bed
2 Bath
1704 sft

12092 Louisa Rd, Gordonsville, VA, 22942

3 Bed
2 Bath
1500 sft

58 Iris Ln, Louisa, VA, 23093

3 Bed
3 Bath
1866 sft

324 Mineral Ave, Mineral, VA, 23117

3 Bed
1 Bath
988 sft

5814 Annies Ln, Mineral, VA, 23117

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 Locust Grove at 12400 Orchard St, Locust Grove, VA, 22508 listed at $299,900 pairs $2,876/mo rent with a $1,468/mo payment to leave $1,083/mo cash flow. Total monthly income runs $2,876/mo, and annual cash flow reaches $12,997/yr on $99,417 cash to close. Return on cash invested measures 32.98% in year one, and rental yield registers 11.51% at a $299,900 basis. Equity gained on principal adds $1,935/yr, and annual property appreciation at 5% supports $82,857 by year five. Five-year ROI tracks 172.72% and total cumulative return in cash totals $171,712. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,876/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1973

3.03 Acres lot

$N/A/sqft

No HOA

More details about the property

Endless Potential on 3+ Acres Fixer-Upper with Inground Pool & Detached Garage Bring your vision to this unique opportunity! Nestled on 3.03 sprawling acres, this single-family home offers the perfect canvas for your dream renovation. With solid bones and classic charm, this fixer-upper is ideal for investors, DIY enthusiasts, or anyone looking to create a custom retreat in a peaceful setting. The property features an inground pool for summertime enjoyment and a detached garage that provides ample space for storage, a workshop, or future expansion. Surrounded by mature trees and open land, there's room to grow, garden, entertain, or simply enjoy the quiet of nature. Whether you're looking to flip, restore, or build equity with your personal touch, this property offers exceptional potential with plenty of outdoor space to match. Don't miss your chance to transform this hidden gem into something truly special!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22508, Locust Grove, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,142 (100%)
Owner Occupied HU	5,888 (82.4%)
Renter Occupied HU	610 ( 8.5%)
Vacant Housing Units	644 ( 9.0%)
Median Home Value	$386,789
Average Home Value	$456,107