14 Old Oak Dr, Stuarts Draft, VA, 24477 | $186/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3416 sft

1510 Beacon Hl #A, Afton, VA, 22920

4 Bed
3 Bath
3416 sft

1510 Beacon Hl, Afton, VA, 22920

3 Bed
2 Bath
1654 sft

912 Battery Rd, Waynesboro, VA, 22980

2015 Stockton Creek Lane Stockton Crk LOT 10

4 Bed
4 Bath
3285 sft

2015 Stockton Creek Lane Stockton Crk LOT 10, Afton, VA, 22920

Nearby investment properties with comparable prices

5 Bed
2 Bath
3474 sft

2051 Mount Torrey Rd, Lyndhurst, VA, 22952

$ 353,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

6614 Middlebrook Rd, Middlebrook, VA, 24459

2 Bed
2 Bath
1572 sft

56 Meriwether Cir, Stuarts Draft, VA, 24477

3 Bed
2 Bath
1343 sft

Macon Plan, Bell Creek, Staunton, VA, 24401

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

Rental property for sale in Stuarts Draft at 14 Old Oak Dr, Stuarts Draft, VA, 24477 priced at $415,000 pairs $2,683/mo rent with $186/mo cash flow after a $2,031/mo payment. Total monthly income equals $2,683/mo, and annual cash flow comes to $2,229/yr on $137,573 invested. Return on cash invested is 21.53% in year one, and rental yield stands at 7.76% on a $415,000 basis. Equity gained on principal adds $2,678/yr, and 5% annual appreciation accumulates to $114,657 by year five. Five-year ROI measures 111.31% and total cumulative return in cash reaches $153,129. For financing, Ziffy Mortgage’s DSCR program evaluates $2,683/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2011

0.26 Acres lot

$N/A/sqft

$200 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,871 (100%)
Owner Occupied HU	3,623 (74.4%)
Renter Occupied HU	980 (20.1%)
Vacant Housing Units	268 ( 5.5%)
Median Home Value	$298,170
Average Home Value	$328,375