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 Roseland at 17155 Patrick Henry Hwy, Roseland, VA, 22967 generates $2,167/mo in rent and, after a $1,224/mo payment, leaves $672/mo in cash flow. Total monthly income is $2,167/mo, and annual cash flow is $8,066/yr on $82,875 invested. Return on cash invested sits at 29.64% in year one, and rental yield is 10.4% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 154.81% and total cumulative return in cash sums $128,302. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,167/mo property income rather than buyer’s personal income.
Single Family
Built in 1946
0.95 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22967, Roseland, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,375 (100%) |
| Owner Occupied HU | 853 (25.3%) |
| Renter Occupied HU | 199 ( 5.9%) |
| Vacant Housing Units | 2,323 (68.8%) |
| Median Home Value | $425,000 |
| Average Home Value | $502,459 |
Residential
1,117
Single Family
1,117
Multi-Family
0
Businesses
40
Date | Event | Price |
|---|---|---|
| 2025-09-13 | Price change | $250,000 |
| 2025-06-29 | Listed for sale | $220,000 |
| 2025-02-23 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | $687.06 | N/A | $105,700 | N/A |
| 2022-09-15 | $687.06 | 8.56% | $105,700 | 20.25% |
| 2021-09-15 | $632.88 | 0.92% | $87,900 | 0.92% |
Listed by: CATALINA SAN GIORGIO • FOUR SEASONS REALTY 1
Mls Name: CAAR
Mls Provider:
Mls ID: #669038
