12431 Gaytoncrest LnHenricoVA23233
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
Investment property for sale in Henrico at 12431 Gaytoncrest Ln, Henrico, VA, 23233 listed at $486,126 pairs $3,391/mo rent with a $2,379/mo payment to leave $225/mo cash flow. Total monthly income runs $3,391/mo, and annual cash flow reaches $2,704/yr on $161,151 cash to close. Return on cash invested measures 21.59% in year one, and rental yield registers 8.37% at a $486,126 basis. Equity gained on principal adds $3,137/yr, and annual property appreciation at 5% supports $134,308 by year five. Five-year ROI tracks 112.28% and total cumulative return in cash totals $180,944. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,391/mo property income relative to a $2,379/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2024
1,742 sqft lot
$N/A/sqft
$260 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23233, Richmond, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,678 (100%) |
| Owner Occupied HU | 9,038 (66.1%) |
| Renter Occupied HU | 4,111 (30.1%) |
| Vacant Housing Units | 529 ( 3.9%) |
| Median Home Value | $551,395 |
| Average Home Value | $575,277 |
Housing Distribution
Address Breakdown
Residential
14,201
Single Family
11,282
Multi-Family
2,919
Businesses
975
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nikki Axman • Long & Foster REALTORS
Mls Name: CVRMLS
Mls Provider:
Mls ID: #2414294
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 2023 Central Virginia Regional Multiple Listing Service, LLC. All rights reserved.