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 Goshen at 1653 Little River Rd, Goshen, VA, 24439 generates $2,491/mo in rent and, after a $1,601/mo payment, leaves $536/mo in cash flow. Total monthly income is $2,491/mo, and annual cash flow is $6,429/yr on $108,401 invested. Return on cash invested sits at 25.84% in year one, and rental yield is 9.14% on a $327,000 entry. Equity gained on principal adds $2,110/yr, while 5% annual appreciation builds toward $90,344 over five years. Five-year ROI reaches 134.36% and total cumulative return in cash sums $145,649. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,491/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 24439, Goshen, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 644 (100%) |
| Owner Occupied HU | 404 (62.7%) |
| Renter Occupied HU | 83 (12.9%) |
| Vacant Housing Units | 157 (24.4%) |
| Median Home Value | $313,433 |
| Average Home Value | $365,854 |
Residential
459
Single Family
459
Multi-Family
0
Businesses
21
Date | Event | Price |
|---|---|---|
| 2025-09-04 | Sold | $327,000 |
| 2025-07-28 | Pending sale | $335,000 |
| 2025-06-18 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-31 | N/A | N/A | $214,000 | N/A |
| 2022-10-31 | N/A | N/A | $214,000 | 57.35% |
| 2021-10-31 | N/A | N/A | $136,000 | N/A |
Listed by: NATALIE WARD CAMPBELL • OLD DOMINION REALTY INC - AUGUSTA
Mls Name: CAAR
Mls Provider:
Mls ID: #665930
