172 Cottonwood DrMount JacksonVA22842
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Mount Jackson rental at 172 Cottonwood Dr, Mount Jackson, VA, 22842 sits in the solid-income band: 8.2% gross yield, $2,495/mo rent, $313/mo net after the $1,641/mo debt service, DSCR 1.52. Entry price of $364,999 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $100,842 and $3,362/yr in principal reduction bring total cumulative return to $158,244.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.2% |
| Monthly Cash Flow | $313 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,495 |
| Total Monthly Debt Service | $2,037 |
| DSCR Ratio | 1.23x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2006
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22842, Mount Jackson, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,546 (100%) |
| Owner Occupied HU | 1,600 (62.8%) |
| Renter Occupied HU | 482 (18.9%) |
| Vacant Housing Units | 464 (18.2%) |
| Median Home Value | $277,640 |
| Average Home Value | $340,638 |
Housing Distribution
Address Breakdown
Residential
2,180
Single Family
2,180
Multi-Family
0
Businesses
175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2006
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22842, Mount Jackson, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,546 (100%) |
| Owner Occupied HU | 1,600 (62.8%) |
| Renter Occupied HU | 482 (18.9%) |
| Vacant Housing Units | 464 (18.2%) |
| Median Home Value | $277,640 |
| Average Home Value | $340,638 |
Housing Distribution
Address Breakdown
Residential
2,180
Single Family
2,180
Multi-Family
0
Businesses
175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Richard Armell • Creekside Realty
Mls Name: Bright MLS
Mls ID: #VASH2011684