Nassau Cove Plan, Landmark VillasErvjtw SandstonVA23150
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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 Ervjtw Sandston at Nassau Cove Plan, Landmark Villas, Ervjtw Sandston, VA, 23150 uses $111,049 cash to close to unlock $1,873/yr annual cash flow and $156/mo monthly cash flow. Total monthly income runs $2,159/mo, and a $1,640/mo payment keeps the spread at $156/mo. Purchase price stands at $334,990, and rental yield measures 7.73% with $2,159/mo rent. Return on cash invested shows 21.6% in year one, and 5% annual appreciation builds toward $92,552 over five years. Five-year ROI reaches 111.66% and total cumulative return in cash records $124,001. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,159/mo property income covering a $1,640/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23150, Sandston, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,558 (100%) |
| Owner Occupied HU | 3,952 (71.1%) |
| Renter Occupied HU | 1,424 (25.6%) |
| Vacant Housing Units | 182 ( 3.3%) |
| Median Home Value | $331,692 |
| Average Home Value | $387,255 |
Housing Distribution
Address Breakdown
Residential
5,478
Single Family
5,145
Multi-Family
333
Businesses
452
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A