2123 Fairway WoodsWintergreen ResortVA22967
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 Wintergreen Resort at 2123 Fairway Woods, Wintergreen Resort, VA, 22967 uses $67,958 cash to close to unlock $2,411/yr annual cash flow and $201/mo monthly cash flow. Total monthly income runs $1,426/mo, and a $1,003/mo payment keeps the spread at $201/mo. Purchase price stands at $205,000, and rental yield measures 8.35% with $1,426/mo rent. Return on cash invested shows 23.46% in year one, and 5% annual appreciation builds toward $56,638 over five years. Five-year ROI reaches 121.58% and total cumulative return in cash records $82,626. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,426/mo property income covering a $1,003/mo payment rather than investor’s personal income.
Condo
Built in 1981
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22967, Roseland, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,375 (100%) |
| Owner Occupied HU | 853 (25.3%) |
| Renter Occupied HU | 199 ( 5.9%) |
| Vacant Housing Units | 2,323 (68.8%) |
| Median Home Value | $425,000 |
| Average Home Value | $502,459 |
Housing Distribution
Address Breakdown
Residential
1,117
Single Family
1,117
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: JOE KINCAID • WINTERGREEN REALTY, LLC
Mls Name: CAAR
Mls ID: #664654