22511 Rose Cottage RdLocustvilleVA23404
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 Locustville at 22511 Rose Cottage Rd, Locustville, VA, 23404 listed at $250,000 pairs $2,070/mo rent with a $1,224/mo payment to leave $575/mo cash flow. Total monthly income runs $2,070/mo, and annual cash flow reaches $6,902/yr on $82,875 cash to close. Return on cash invested measures 28.24% in year one, and rental yield registers 9.94% at a $250,000 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,070 by year five. Five-year ROI tracks 147.26% and total cumulative return in cash totals $122,038. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,070/mo property income relative to a $1,224/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23404, Locustville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2 (100%) |
| Owner Occupied HU | 0 |
| Renter Occupied HU | 0 |
| Vacant Housing Units | 2 (100.0%) |
| Median Home Value | $0 |
| Average Home Value | $0 |
Housing Distribution
Address Breakdown
Residential
3
Single Family
3
Multi-Family
0
Businesses
3
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tim Dudley • Dudley Resources
Mls Name: CVRMLS
Mls ID: #2531824