206 Dylan CirBridgewaterVA22812
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 Bridgewater at 206 Dylan Cir, Bridgewater, VA, 22812 with 5% annual appreciation on a $349,900 basis while $2,119/mo rent supports operations. Total monthly income totals $2,119/mo and a $1,713/mo payment preserves $27/mo for cash returns. Annual cash flow comes to $323/yr on $115,992 deployed, and return on cash invested reaches 20.19% in year one. Equity gained on principal adds $2,258/yr, and five-year appreciation sums $96,671 alongside rental yield of 7.27%. Five-year ROI measures 104.05% and total cumulative return in cash totals $120,690.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,119/mo property income versus a $1,713/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2019
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22812, Bridgewater, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,586 (100%) |
| Owner Occupied HU | 2,358 (65.8%) |
| Renter Occupied HU | 987 (27.5%) |
| Vacant Housing Units | 241 ( 6.7%) |
| Median Home Value | $391,958 |
| Average Home Value | $461,972 |
Housing Distribution
Address Breakdown
Residential
3,483
Single Family
3,393
Multi-Family
90
Businesses
191
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zach Koops • Real Broker LLC
Mls Name: HRAR
Mls ID: #657905
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.