1273 Graves Harbor Trl #3203HuddlestonVA24104
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 Huddleston at 1273 Graves Harbor Trl #3203, Huddleston, VA, 24104 offers a 9.27% rental yield on a $149,500 purchase with $1,155/mo rent. Total monthly income registers $1,155/mo, and a $732/mo payment leaves $261/mo available for distribution. Annual cash flow reaches $3,132/yr on $49,559 to close, and return on cash invested stands at 26.23% in year one. Equity gained on principal adds $965/yr while 5% annual appreciation supports $41,304 over five years. Portfolio math shows five-year ROI at 136.55% and total cumulative return in cash at $67,673. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,155/mo property income against a $732/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24104, Huddleston, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,857 (100%) |
| Owner Occupied HU | 1,441 (50.4%) |
| Renter Occupied HU | 200 ( 7.0%) |
| Vacant Housing Units | 1,216 (42.6%) |
| Median Home Value | $518,939 |
| Average Home Value | $582,353 |
Housing Distribution
Address Breakdown
Residential
1,875
Single Family
1,875
Multi-Family
0
Businesses
94
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teresa Grant • Keller Williams
Mls Name: LMLS
Mls ID: #363811