1363 Calf Mountain Rd, Waynesboro, VA, 22980 | $205/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

1363 Calf Mountain Rd, Waynesboro, VA, 22980 | $205/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1401 sft

2035 Cold Springs Rd, Stuarts Draft, VA, 24477

4 Bed
5 Bath
3100 sft

269 Foxfield Dr, Staunton, VA, 24401

3 Bed
3 Bath
2014 sft

332 Overview St, Waynesboro, VA, 22980

4 Bed
2 Bath
1422 sft

835 Rosser Ave, Waynesboro, VA, 22980

Nearby investment properties with comparable prices

3 Bed
3 Bath
1414 sft

Mitchell Plan, Overlook, Stuarts Draft, VA, 24477

3 Bed
3 Bath
1414 sft

57A Sweetview Ct, Stuarts Draft, VA, 24477

3 Bed
3 Bath
1414 sft

58 Sweetview Ct, Stuarts Draft, VA, 24477

- Bed
- Bath
- sft

15 Lookover Ter #CGU59J, Stuarts Draft, VA, 24477

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 Waynesboro at 1363 Calf Mountain Rd, Waynesboro, VA, 22980 offers a 7.84% rental yield on a $369,490 purchase with $2,413/mo rent. Total monthly income registers $2,413/mo, and a $1,808/mo payment leaves $205/mo available for distribution. Annual cash flow reaches $2,457/yr on $122,486 to close, and return on cash invested stands at 21.91% in year one. Equity gained on principal adds $2,384/yr while 5% annual appreciation supports $102,083 over five years. Portfolio math shows five-year ROI at 113.31% and total cumulative return in cash at $138,793. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,413/mo property income against a $1,808/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1984

7.08 Acres lot

$N/A/sqft

No HOA

More details about the property

YOUR LIL LOG CABIN IN THE WOODS is nestled into the tranquil foothills of the Blue Ridge Mountains next to a spring fed babbling brook and attached to 33k acres of National Forest. This will be your sanctuary of peace and serenity as you enjoy sunsets from your expansive front porch, star gaze until the tree frogs lull you to sleep, then rise to have coffee on the back deck, trying not to disturb the deer feeding nearby. Hit the ATV trails, hike into the National Forest, and enjoy your private playground with no rules, no HOA, no worries. Your updated cabin features a new metal roof, new HVAC, new water softener, and fresh septic upgrades; providing you with long term financial security. The privacy makes you feel off the grid, but excellent cell service and Fiber optic internet allows you to work from home or just stream your next binge watching. This is the escape youve been waiting for; secluded, scenic, and move-in readydont wait to claim your cabin in the woods. Youve earned it.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22980, Waynesboro, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,431 (100%)
Owner Occupied HU	9,698 (62.8%)
Renter Occupied HU	4,765 (30.9%)
Vacant Housing Units	968 ( 6.3%)
Median Home Value	$306,712
Average Home Value	$338,653