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 Stuarts Draft at 211 Stuart Ave, Stuarts Draft, VA, 24477 priced at $315,000 converts $2,490/mo rent into $607/mo cash flow after a $1,542/mo obligation. Total monthly income equals $2,490/mo, and annual cash flow totals $7,281/yr on $104,423 invested. Return on cash invested prints 26.88% in year one, and rental yield reads 9.49% against a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation compiles into $87,029 by year five. Five-year ROI reaches 139.95% and total cumulative return in cash sums $146,141. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,490/mo property income covering a $1,542/mo payment, not borrower’s personal income.
Single Family
Built in 1950
0.94 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.
| 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 |
Residential
4,643
Single Family
4,497
Multi-Family
146
Businesses
259
Date | Event | Price |
|---|---|---|
| 2024-11-03 | Price change | $315,000 |
| 2024-10-04 | Listed for sale | $330,000 |
| 2010-09-10 | Sold | $177,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-11 | $1172.43 | N/A | $186,100 | N/A |
| 2022-11-11 | $1172.43 | N/A | $186,100 | N/A |
| 2021-11-11 | $1172.43 | N/A | $186,100 | N/A |
Listed by: Ivy Haines • NEST REALTY GROUP
Mls Name: CAAR
Mls Provider:
Mls ID: #657470
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
