206 Blue Heron TrlCarrolltonVA23314
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
Investment property for sale in Carrollton at 206 Blue Heron Trl, Carrollton, VA, 23314 listed at $289,000 pairs $2,558/mo rent with a $1,415/mo payment to leave $830/mo cash flow. Total monthly income runs $2,558/mo, and annual cash flow reaches $9,959/yr on $95,804 cash to close. Return on cash invested measures 30.3% in year one, and rental yield registers 10.62% at a $289,000 basis. Equity gained on principal adds $1,865/yr, and annual property appreciation at 5% supports $79,845 by year five. Five-year ROI tracks 158.3% and total cumulative return in cash totals $151,658. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,558/mo property income relative to a $1,415/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2012
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23314, Carrollton, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,391 (100%) |
| Owner Occupied HU | 3,098 (70.6%) |
| Renter Occupied HU | 1,001 (22.8%) |
| Vacant Housing Units | 292 ( 6.6%) |
| Median Home Value | $451,834 |
| Average Home Value | $522,582 |
Housing Distribution
Address Breakdown
Residential
4,094
Single Family
4,094
Multi-Family
0
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Emanuel • BHHS RW Towne Realty
Mls Name: REIN Inc.
Mls ID: #10615696