








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 Moseley at 18178 Jones Run Trl, Moseley, VA, 23120 generates $4,793/mo in rent and, after a $3,181/mo payment, leaves $806/mo in cash flow. Total monthly income is $4,793/mo, and annual cash flow is $9,666/yr on $213,846 invested. Return on cash invested sits at 24.58% in year one, and rental yield is 8.85% on a $649,987 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation builds toward $179,579 over five years. Five-year ROI reaches 127.79% and total cumulative return in cash sums $273,274. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,793/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
7,283 sqft lot
$N/A/sqft
$307 quarterly HOA
Neighborhood data shown for ZIP Code: 23120, Moseley, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,429 (100%) |
| Owner Occupied HU | 4,753 (87.5%) |
| Renter Occupied HU | 535 ( 9.9%) |
| Vacant Housing Units | 141 ( 2.6%) |
| Median Home Value | $564,030 |
| Average Home Value | $578,969 |
Residential
6,308
Single Family
6,308
Multi-Family
0
Businesses
103
Date | Event | Price |
|---|---|---|
| 2024-11-12 | Price change | $649,987 |
| 2024-10-22 | Price change | $659,987 |
| 2024-09-20 | Price change | $664,987 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-13 | $4770.22 | 476.11% | $524,200 | 482.44% |
| 2022-11-13 | $828.00 | N/A | $90,000 | N/A |



Listed by: Cindy Allen • Metro Premier Homes
Mls Name: CVRMLS
Mls Provider:
Mls ID: #2420793
Disclaimer: All or a portion of the multiple Listing information is provided by the Central Virginia Regional Multiple Listing Service, LLC, from a copyrighted compilation of Listing s. All CVR MLS information provided is deemed reliable but is not guaranteed accurate. The compilation of Listings and each individual Listing are 2023 Central Virginia Regional Multiple Listing Service, LLC. All rights reserved.