13886 Crest Hill Rd, Flint Hill, VA, 22627 | $72/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

13886 Crest Hill Rd, Flint Hill, VA, 22627 | $72/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1584 sft

3828 Etlan Rd, Etlan, VA, 22719

3 Bed
2 Bath
1487 sft

480 Mont View Ln, Luray, VA, 22835

3 Bed
2 Bath
1120 sft

320 Cavalier Rd, Rileyville, VA, 22650

3 Bed
3 Bath
2277 sft

2 Greenfield Rd, Luray, VA, 22835

Nearby investment properties with comparable prices

3 Bed
3 Bath
2426 sft

5511 Riverbend Ln, Reva, VA, 22735

3 Bed
2 Bath
1392 sft

190 Reservoir Ave, Luray, VA, 22835

4 Bed
3 Bath
1206 sft

52 Brumback Ave, Luray, VA, 22835

3 Bed
2 Bath
1568 sft

250 Fairview Rd, Luray, VA, 22835

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 Flint Hill at 13886 Crest Hill Rd, Flint Hill, VA, 22627 offers a 7.44% rental yield on a $325,000 purchase with $2,015/mo rent. Total monthly income registers $2,015/mo, and a $1,591/mo payment leaves $72/mo available for distribution. Annual cash flow reaches $863/yr on $107,738 to close, and return on cash invested stands at 20.71% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 106.86% and total cumulative return in cash at $115,129. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,015/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1817

0.94 Acres lot

$N/A/sqft

No HOA

More details about the property

Step back in time with this storybook 1817 farmhouse nestled in the heart of charming Flint Hill, Virginia! This 3-bedroom, 1-bath home sits on just under an acre and perfectly blends history and warmth with thoughtful modern updates. From the moment you step onto the inviting front and side porches, youll feel the timeless character that makes this property feel like home! Inside, youll find beautifully preserved woodwork, cozy living spaces, mixed with beautiful modern updates. Two outbuildings provide ample storage or workshop space, while the grounds offer room to garden, relax, or simply take in the serene setting. Rarely does an opportunity like this come along; a chance to own a piece of Flint Hills history in highly sought-after Rappahannock County. This home is filled with charm, character, and endless potential, and it's PRICED TO SELL!!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22627, Flint Hill, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	332 (100%)
Owner Occupied HU	226 (68.1%)
Renter Occupied HU	64 (19.3%)
Vacant Housing Units	42 (12.7%)
Median Home Value	$562,500
Average Home Value	$692,323