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% |
Rental property for sale in Roseland at 20 Buckhorn Ln, Roseland, VA, 22967 priced at $609,000 converts $3,081/mo rent into after a $2,981/mo obligation. Total monthly income equals $3,081/mo. Return on cash invested prints 15.57% in year one, and rental yield reads 6.07% against a $609,000 entry. Equity gained on principal adds $3,930/yr, while 5% annual appreciation compiles into $168,255 by year five. Five-year ROI reaches 79.69% and total cumulative return in cash sums $159,665. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,081/mo property income covering a $2,981/mo payment, not borrower’s personal income.
Single Family
Built in 2000
0.61 Acres lot
$N/A/sqft
$2,279 annually HOA
Neighborhood data shown for ZIP Code: 22967, Roseland, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,375 (100%) |
| Owner Occupied HU | 853 (25.3%) |
| Renter Occupied HU | 199 ( 5.9%) |
| Vacant Housing Units | 2,323 (68.8%) |
| Median Home Value | $425,000 |
| Average Home Value | $502,459 |
Residential
1,117
Single Family
1,117
Multi-Family
0
Businesses
40
Date | Event | Price |
|---|---|---|
| 2025-10-25 | Listed for sale | $609,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: DIMA HOLMES • WINTERGREEN REALTY, LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #670466
