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 Reva at 17257 Gore Ln, Reva, VA, 22735 listed at $449,000 pairs $2,866/mo rent with a $2,198/mo payment to leave $182/mo cash flow. Total monthly income runs $2,866/mo, and annual cash flow reaches $2,179/yr on $148,844 cash to close. Return on cash invested measures 21.37% in year one, and rental yield registers 7.66% at a $449,000 basis. Equity gained on principal adds $2,897/yr, and annual property appreciation at 5% supports $124,050 by year five. Five-year ROI tracks 110.42% and total cumulative return in cash totals $164,356. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,866/mo property income relative to a $2,198/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
2.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22735, Reva, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 791 (100%) |
| Owner Occupied HU | 646 (81.7%) |
| Renter Occupied HU | 77 ( 9.7%) |
| Vacant Housing Units | 68 ( 8.6%) |
| Median Home Value | $422,078 |
| Average Home Value | $482,399 |
Residential
899
Single Family
899
Multi-Family
0
Businesses
0
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brandi Brown • Samson Properties
Mls Name: Bright MLS
Mls ID: #VACU2011668
