200 Pelham DrWaynesboroVA22980
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 Waynesboro at 200 Pelham Dr, Waynesboro, VA, 22980 priced at $479,900 converts $3,389/mo rent into $520/mo cash flow after a $2,349/mo obligation. Total monthly income equals $3,389/mo, and annual cash flow totals $6,241/yr on $159,087 invested. Return on cash invested prints 23.83% in year one, and rental yield reads 8.47% against a $479,900 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation compiles into $132,588 by year five. Five-year ROI reaches 123.62% and total cumulative return in cash sums $196,665. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,389/mo property income covering a $2,349/mo payment, not borrower’s personal income.
Single Family
Built in 1976
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22980, Waynesboro, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,431 (100%) |
| Owner Occupied HU | 9,698 (62.8%) |
| Renter Occupied HU | 4,765 (30.9%) |
| Vacant Housing Units | 968 ( 6.3%) |
| Median Home Value | $306,712 |
| Average Home Value | $338,653 |
Housing Distribution
Address Breakdown
Residential
15,143
Single Family
14,464
Multi-Family
679
Businesses
1,101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kk Homes Team • LONG & FOSTER REAL ESTATE INC STAUNTON/WAYNESBORO
Mls Name: GASAOR
Mls Provider:
Mls ID: #657778
Disclaimer: Copyright Greater Augusta Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.