133 Bellevue Terrace KingAylettVA23009
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
Rental property for sale in Aylett at 133 Bellevue Terrace King, Aylett, VA, 23009 priced at $408,570 pairs $2,880/mo rent with $421/mo cash flow after a $2,000/mo payment. Total monthly income equals $2,880/mo, and annual cash flow comes to $5,049/yr on $135,441 invested. Return on cash invested is 23.64% in year one, and rental yield stands at 8.46% on a $408,570 basis. Equity gained on principal adds $2,636/yr, and 5% annual appreciation accumulates to $112,880 by year five. Five-year ROI measures 122.61% and total cumulative return in cash reaches $166,062. For financing, Ziffy Mortgage’s DSCR program evaluates $2,880/mo property income against a $2,000/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
10,410 sqft lot
$N/A/sqft
$200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23009, Aylett, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,514 (100%) |
| Owner Occupied HU | 2,937 (83.6%) |
| Renter Occupied HU | 429 (12.2%) |
| Vacant Housing Units | 148 ( 4.2%) |
| Median Home Value | $321,593 |
| Average Home Value | $336,692 |
Housing Distribution
Address Breakdown
Residential
3,342
Single Family
3,342
Multi-Family
0
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Harding • Long & Foster REALTORS
Mls Name: CVRMLS
Mls Provider:
Mls ID: #2425899
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.