Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Boyce at 135 Old Waterloo Rd, Boyce, VA, 22620 earns $1,434/mo cash flow from $4,333/mo rent with a $2,374/mo payment. Total monthly income totals $4,333/mo, and annual cash flow totals $17,203/yr on $160,778 capital. ROI tracks 30.61% on current figures, and rental yield reads 10.72% at a $485,000 purchase. Equity gained on principal adds $3,130/yr, and 5% annual appreciation supports $133,997 over five years. Five-year ROI reaches 159.95% and total cumulative return in cash sums $257,162. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,333/mo property income instead of your personal income.
Single Family
Built in 2005
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22620, Boyce, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,242 (100%) |
| Owner Occupied HU | 877 (70.6%) |
| Renter Occupied HU | 187 (15.1%) |
| Vacant Housing Units | 178 (14.3%) |
| Median Home Value | $601,688 |
| Average Home Value | $697,486 |
Residential
995
Single Family
995
Multi-Family
0
Businesses
83
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: Ruby Miller • Samson Properties
Mls Name: Bright MLS
Mls ID: #VACL2005938
