21 Upland Ct, Stuarts Draft, VA, 24477 | $528/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

21 Upland Ct, Stuarts Draft, VA, 24477 | $528/mo Cash Flow | Ziffy

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2030 sft

86 Spitler Cir, Greenville, VA, 24440

3 Bed
2 Bath
1759 sft

LOT 15 Fifteen Waterfront Dr, Raphine, VA, 24472

3 Bed
2 Bath
1708 sft

70 Spring Ridge Ln, Fairfield, VA, 24435

3 Bed
3 Bath
1715 sft

598 Broadhead School Rd, Greenville, VA, 24440

Nearby investment properties with comparable prices

4 Bed
2 Bath
1728 sft

94 Meadowview Dr, Lexington, VA, 24450

2 Bed
2 Bath
1500 sft

SEVERN Plan, Ponds at Lexington, Lexington, VA, 24450

3 Bed
2 Bath
1404 sft

16 Ball Diamond Trl, Vesuvius, VA, 24483

$ 337,600

ROI

Cash Flow/m

- Bed
- Bath
- sft

59 George William Ln #JL9X8Y, Lexington, VA, 24450

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Stuarts Draft at 21 Upland Ct, Stuarts Draft, VA, 24477 offers $2,573/mo rent that, after a $1,664/mo payment, leaves $528/mo cash flow. Total monthly income is $2,573/mo, and annual cash flow is $6,338/yr on $112,710 cash. Return on cash invested measures 25.53% in year one, and rental yield stands at 9.08% at a $340,000 entry. Equity gained on principal adds $2,194/yr while 5% annual appreciation compounds into $93,936 by year five. Five-year ROI records 132.8% and total cumulative return in cash reaches $149,682. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,573/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2013

9,583 sqft lot

$N/A/sqft

$150 annually HOA

More details about the property

Beautiful one-level living in the desirable Overlook neighborhood! This well-maintained 2013 ranch features a bright, open layout with vaulted ceilings, a light-filled living room, and spacious dining area. The kitchen offers ample cabinetry, neutral finishes, and a large center island. The split-bedroom design includes a private primary suite with walk-in closet and updated bath, plus two additional bedrooms and a full bath on the opposite side. Enjoy a fully fenced backyard with mountain views, a storage shed, and deck for relaxing or entertaining. Situated on a generous 0.22-acre lot on a quiet cul-de-sac, with a two-car garage and paved driveway. Conveniently located near shopping, parks, schools, and the beauty of the Shenandoah Valley!

Neighborhood Data

Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,871 (100%)
Owner Occupied HU	3,623 (74.4%)
Renter Occupied HU	980 (20.1%)
Vacant Housing Units	268 ( 5.5%)
Median Home Value	$298,170
Average Home Value	$328,375