187 Holly Hill RdLurayVA22835
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
Rental property for sale in Luray at 187 Holly Hill Rd, Luray, VA, 22835 priced at $225,000 converts $1,386/mo rent into $41/mo cash flow after a $1,101/mo obligation. Total monthly income equals $1,386/mo, and annual cash flow totals $495/yr on $74,588 invested. Return on cash invested prints 20.57% in year one, and rental yield reads 7.39% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 106.18% and total cumulative return in cash sums $79,197. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,386/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Manufactured
Built in 2015
0.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22835, Luray, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,019 (100%) |
| Owner Occupied HU | 3,628 (60.3%) |
| Renter Occupied HU | 1,352 (22.5%) |
| Vacant Housing Units | 1,039 (17.3%) |
| Median Home Value | $279,664 |
| Average Home Value | $327,532 |
Housing Distribution
Address Breakdown
Residential
5,635
Single Family
5,484
Multi-Family
151
Businesses
484
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices