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 Beaverdam at 14342 Herdsmans Way, Beaverdam, VA, 23015 earns $287/mo cash flow from $4,957/mo rent with a $3,803/mo payment. Total monthly income totals $4,957/mo, and annual cash flow totals $3,447/yr on $255,633 capital. ROI tracks 21.41% on current figures, and rental yield reads 7.66% at a $777,000 purchase. Equity gained on principal adds $5,014/yr, and 5% annual appreciation supports $214,671 over five years. Five-year ROI reaches 110.62% and total cumulative return in cash sums $282,779. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,957/mo property income instead of your personal income.
Single Family
Built in 2024
1.50 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 23015, Beaverdam, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,010 (100%) |
| Owner Occupied HU | 1,671 (83.1%) |
| Renter Occupied HU | 198 ( 9.9%) |
| Vacant Housing Units | 141 ( 7.0%) |
| Median Home Value | $476,833 |
| Average Home Value | $518,449 |
Residential
1,989
Single Family
1,989
Multi-Family
0
Businesses
51
Date | Event | Price |
|---|---|---|
| 2025-06-04 | Sold | $777,000 |
| 2025-04-23 | Pending sale | $784,990 |
| 2025-04-18 | Price change | $784,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Kim Sebrell • Keller Williams Realty
Mls Name: CVRMLS
Mls Provider:
Mls ID: #2416227
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 2025 Central Virginia Regional Multiple Listing Service, LLC. All rights reserved.
