20 Forest GrvColonial BeachVA22443
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 Colonial Beach at 20 Forest Grv, Colonial Beach, VA, 22443 generates $1,920/mo in rent and, after a $1,317/mo payment, leaves $312/mo in cash flow. Total monthly income is $1,920/mo, and annual cash flow is $3,739/yr on $89,174 invested. Return on cash invested sits at 24.1% in year one, and rental yield is 8.57% on a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation builds toward $74,320 over five years. Five-year ROI reaches 125.07% and total cumulative return in cash sums $111,527. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,920/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22443, Colonial Beach, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,839 (100%) |
| Owner Occupied HU | 3,383 (57.9%) |
| Renter Occupied HU | 1,082 (18.5%) |
| Vacant Housing Units | 1,374 (23.5%) |
| Median Home Value | $271,363 |
| Average Home Value | $347,355 |
Housing Distribution
Address Breakdown
Residential
4,925
Single Family
4,873
Multi-Family
52
Businesses
254
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Wilkinson • Long & Foster Real Estate, Inc.
Mls Name: Long & Foster Broker Feed
Mls ID: #VAWE2009160