1861 Heron RunHayesVA23072
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
Investment Highlights
Investment property for sale in Hayes at 1861 Heron Run, Hayes, VA, 23072 uses $182,778 cash to close to unlock $1,490/yr annual cash flow and $124/mo monthly cash flow. Total monthly income runs $3,640/mo, and a $2,719/mo payment keeps the spread at $124/mo. Purchase price stands at $555,555, and rental yield measures 7.86% with $3,640/mo rent. Return on cash invested shows 20.88% in year one, and 5% annual appreciation builds toward $153,490 over five years. Five-year ROI reaches 108.19% and total cumulative return in cash records $197,750. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,640/mo property income covering a $2,719/mo payment rather than investor’s personal income.
Single Family
Built in 2001
0.52 Acres lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23072, Hayes, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,715 (100%) |
| Owner Occupied HU | 4,013 (70.2%) |
| Renter Occupied HU | 1,126 (19.7%) |
| Vacant Housing Units | 576 (10.1%) |
| Median Home Value | $353,502 |
| Average Home Value | $411,792 |
Housing Distribution
Address Breakdown
Residential
5,039
Single Family
5,039
Multi-Family
0
Businesses
343
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices