








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,710/mo, and a $5,629/mo payment. Purchase price stands at $1,150,000, and rental yield measures 4.91% with $4,710/mo rent. Return on cash invested shows 13.4% in year one, and 5% annual appreciation builds toward $317,724 over five years. Five-year ROI reaches 67.55% and total cumulative return in cash records $251,697. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,710/mo property income covering a $5,629/mo payment rather than investor’s personal income.
Single Family
Built in 2008
3.19 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: GARY PALMER • TOWN REALTY
Mls Name: CAAR
Mls ID: #670481