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 Broadway at 206 Tara Dawn Cir, Broadway, VA, 22815 priced at $235,000 pairs $1,960/mo rent with $535/mo cash flow after a $1,150/mo payment. Total monthly income equals $1,960/mo, and annual cash flow comes to $6,415/yr on $77,903 invested. Return on cash invested is 28.14% in year one, and rental yield stands at 10.01% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 146.87% and total cumulative return in cash reaches $114,412. For financing, Ziffy Mortgage’s DSCR program evaluates $1,960/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2009
3,920 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 22815, Broadway, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,958 (100%) |
| Owner Occupied HU | 2,754 (69.6%) |
| Renter Occupied HU | 907 (22.9%) |
| Vacant Housing Units | 297 ( 7.5%) |
| Median Home Value | $299,893 |
| Average Home Value | $378,164 |
Residential
3,788
Single Family
3,726
Multi-Family
62
Businesses
219
Date | Event | Price |
|---|---|---|
| 2025-03-26 | Listed for sale | $235,000 |
| 2020-12-08 | Sold | $168,500 |
| 2020-10-23 | Pending sale | $166,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-27 | $1133.56 | N/A | $166,700 | N/A |
| 2022-03-27 | $1133.56 | 20.90% | $166,700 | 31.57% |
| 2021-03-27 | $937.58 | N/A | $126,700 | N/A |
Listed by: On Point Properties Llc Team • EPIQUE REALTY
Mls Name: GASAOR
Mls Provider:
Mls ID: #662343
Disclaimer: Copyright Greater Augusta Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
