227 Beachside Cv, Locust Grove, VA, 22508 | $337/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

227 Beachside Cv, Locust Grove, VA, 22508 | $337/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
730 sft

18084 Monrovia Rd, Orange, VA, 22960

Investment Property+ 1 more

2 Bed
2 Bath
- sft

5274 Burr Hill Rd, Rhoadesville, VA, 22542

3 Bed
2 Bath
1104 sft

171 Briar Patch Ln, Louisa, VA, 23093

1 Bed
1 Bath
574 sft

19239 Mountain Track Rd, Orange, VA, 22960

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
2 Bath
- sft

5274 Burr Hill Rd, Rhoadesville, VA, 22542

2 Bed
2 Bath
1270 sft

18276 Rapidan Rd, Rapidan, VA, 22733

3 Bed
2 Bath
1104 sft

171 Briar Patch Ln, Louisa, VA, 23093

Investment Property+ 1 more

3 Bed
2 Bath
1568 sft

161 E Main St, Orange, VA, 22960

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Locust Grove at 227 Beachside Cv, Locust Grove, VA, 22508 offers $1,413/mo rent that, after a $881/mo payment, leaves $337/mo cash flow. Total monthly income is $1,413/mo, and annual cash flow is $4,044/yr on $59,670 cash. Return on cash invested measures 26.69% in year one, and rental yield stands at 9.42% at a $180,000 entry. Equity gained on principal adds $1,162/yr while 5% annual appreciation compounds into $49,731 by year five. Five-year ROI records 138.89% and total cumulative return in cash reaches $82,877. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,413/mo property income versus a $881/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1968

N/A lot

$N/A/sqft

No HOA

More details about the property

Offers due Monday, maybe at 3PM. Great value but needs the creative eye! Perks to Purchasing... Gated Lake of the Woods community offers resort-style living with 2 lakes, beaches, marina, golf course, clubhouse dining, pools, fitness center, equestrian trails, and year-round events. Enjoy boating, fishing, tennis, and a true sense of communityall within a secure, amenity-rich neighborhood. This property is a diamond in the rough, ready for your vision and creativity. Whether youre a seasoned investor looking for your next flip, a landlord seeking a valuable addition to your rental portfolio, or a homeowner eager to add value, this home offers incredible potential and return on investment. Features: Handyman Special: Ideal for those who love a good project. Needs TLC: Customize and renovate to your liking. Fixer-Upper: Great potential to add significant value. As-Is Sale: Perfect for those ready to take on a rehab project. Investment Property: Great for buy-and-hold investors and landlords. Value-Add Opportunity: Unlock the propertys full income potential. Great ROI: Endless possibilities to transform and profit.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22508, Locust Grove, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,142 (100%)
Owner Occupied HU	5,888 (82.4%)
Renter Occupied HU	610 ( 8.5%)
Vacant Housing Units	644 ( 9.0%)
Median Home Value	$386,789
Average Home Value	$456,107