232 Beach Rd, White Stone, VA, 22578 | $298/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1040 sft

333 Berkshire Dr, Reedville, VA, 22539

4 Bed
2 Bath
1444 sft

3784 Merry Point Rd, Lancaster, VA, 22503

3 Bed
1 Bath
912 sft

119 Gunther Ln, Weems, VA, 22576

- Bed
2 Bath
4000 sft

978 Taylorsville Rd, Shacklefords, VA, 23156

Nearby investment properties with comparable prices

2 Bed
1 Bath
1102 sft

957 Barricks Mill Rd, Wake, VA, 23176

3 Bed
2 Bath
1200 sft

2301 White Chapel Rd, Lancaster, VA, 22503

3 Bed
2 Bath
1144 sft

1097 Ebenezer Church Rd, Cobbs Creek, VA, 23035

2 Bed
1 Bath
896 sft

2407 Fleeton Rd, Reedville, VA, 22539

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

Investment property for sale in White Stone at 232 Beach Rd, White Stone, VA, 22578 uses $71,936 cash to close to unlock $3,575/yr annual cash flow and $298/mo monthly cash flow. Total monthly income runs $1,595/mo, and a $1,062/mo payment keeps the spread at $298/mo. Purchase price stands at $217,000, and rental yield measures 8.82% with $1,595/mo rent. Return on cash invested shows 24.88% in year one, and 5% annual appreciation builds toward $59,953 over five years. Five-year ROI reaches 129.21% and total cumulative return in cash records $92,945. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,595/mo property income covering a $1,062/mo payment rather than investor’s personal income.

Single Family

Built in 1956

0.48 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22578, White Stone, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,930 (100%)
Owner Occupied HU	994 (51.5%)
Renter Occupied HU	209 (10.8%)
Vacant Housing Units	727 (37.7%)
Median Home Value	$531,128
Average Home Value	$607,342