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% |
Rental property for sale in Charlottesville at 1520 Villa Ter UNIT E, Charlottesville, VA, 22903 priced at $225,000 pairs $2,212/mo rent with $616/mo cash flow after a $1,101/mo payment. Total monthly income equals $2,212/mo, and annual cash flow comes to $7,395/yr on $74,588 invested. Return on cash invested is 29.82% in year one, and rental yield stands at 11.8% on a $225,000 basis. Equity gained on principal adds $1,452/yr, and 5% annual appreciation accumulates to $62,163 by year five. Five-year ROI measures 157.23% and total cumulative return in cash reaches $117,273. For financing, Ziffy Mortgage’s DSCR program evaluates $2,212/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1973
N/A lot
$N/A/sqft
$251 monthly HOA
Neighborhood data shown for ZIP Code: 22903, Charlottesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,943 (100%) |
| Owner Occupied HU | 7,004 (37.0%) |
| Renter Occupied HU | 10,256 (54.1%) |
| Vacant Housing Units | 1,683 ( 8.9%) |
| Median Home Value | $603,432 |
| Average Home Value | $711,730 |
Residential
18,660
Single Family
13,524
Multi-Family
5,136
Businesses
1,241
Date | Event | Price |
|---|---|---|
| 2025-03-30 | Listed for sale | $225,000 |
| 2024-09-13 | Listing removed | $1,600 |
| 2024-08-20 | Listed for rent | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $1643.96 | 4.62% | $192,500 | 4.62% |
| 2023-03-31 | $1571.36 | 16.90% | $184,000 | 16.90% |
| 2022-03-31 | $1344.20 | -0.25% | $157,400 | -0.25% |
Listed by: Candice Van Der Linde • YES REALTY PARTNERS
Mls Name: CAAR
Mls Provider:
Mls ID: #662498
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
