192 Yellowstone Dr APT 207, Charlottesville, VA, 22903 | $263/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

192 Yellowstone Dr APT 207, Charlottesville, VA, 22903 | $263/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1230 sft

2143 Salem Rd, Schuyler, VA, 22969

4 Bed
4 Bath
1450 sft

235 Yellowstone Dr APT 102, Charlottesville, VA, 22903

2 Bed
1 Bath
990 sft

126 Anderson Ln, Lovingston, VA, 22949

2 Bed
2 Bath
940 sft

1520 Villa Ter UNIT F, Charlottesville, VA, 22903

Nearby investment properties with comparable prices

3 Bed
1 Bath
1230 sft

2143 Salem Rd, Schuyler, VA, 22969

4 Bed
4 Bath
1450 sft

235 Yellowstone Dr APT 102, Charlottesville, VA, 22903

1 Bed
1 Bath
924 sft

1249 Pounding Creek Rd, Charlottesville, VA, 22903

3 Bed
2 Bath
1220 sft

1508 Villa Ter UNIT F, Charlottesville, VA, 22903

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Charlottesville at 192 Yellowstone Dr APT 207, Charlottesville, VA, 22903 earns $263/mo cash flow from $1,758/mo rent with a $1,224/mo payment. Total monthly income totals $1,758/mo, and annual cash flow totals $3,158/yr on $82,875 capital. ROI tracks 23.72% on current figures, and rental yield reads 8.44% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 123.05% and total cumulative return in cash sums $101,974. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,758/mo property income instead of your personal income.

Condo

Built in 2004

N/A lot

$N/A/sqft

No HOA

More details about the property

Conveniently located near UVA, Downtown and I-64! Well cared for 4 bedroom, 4 bath condominium situated in the Eagles Landing complex. A gated community that offers 24 hour clubhouse and features a spacious fitness center, business & conference room with computer lab, library, game and entertainment rooms. Outside amenities include resort style pool, basketball & volleyball courts along with grill area. Shuttle bus service to and from UVA Grounds. Each bedroom currently rents for $540 per month ($2,160 total). Leases run from 9/17/2021 to 7/15/2022. The monthly HOA dues are $648.00. Unit recently painted with new carpet, and three new mattresses. Some of the furniture in the unit will transfer with the sale of the property. Seller is a licensed real estate agent in the state of North Carolina.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22903, Charlottesville, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,943 (100%)
Owner Occupied HU	7,004 (37.0%)
Renter Occupied HU	10,256 (54.1%)
Vacant Housing Units	1,683 ( 8.9%)
Median Home Value	$603,432
Average Home Value	$711,730