233 Bellevue Circle Plan, Central CrossingAylettVA23009
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 Aylett at 233 Bellevue Circle Plan, Central Crossing, Aylett, VA, 23009 earns $399/mo cash flow from $2,880/mo rent with a $2,031/mo payment. Total monthly income totals $2,880/mo, and annual cash flow totals $4,794/yr on $137,556 capital. ROI tracks 23.39% on current figures, and rental yield reads 8.33% at a $414,950 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,643 over five years. Five-year ROI reaches 121.26% and total cumulative return in cash sums $166,805. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,880/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23009, Aylett, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,514 (100%) |
| Owner Occupied HU | 2,937 (83.6%) |
| Renter Occupied HU | 429 (12.2%) |
| Vacant Housing Units | 148 ( 4.2%) |
| Median Home Value | $321,593 |
| Average Home Value | $336,692 |
Housing Distribution
Address Breakdown
Residential
3,342
Single Family
3,342
Multi-Family
0
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
