2560 Beasely Ln, Keswick, VA, 22947 | $167/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1288 sft

35 Haversack Rd, Palmyra, VA, 22963

3 Bed
3 Bath
2150 sft

7 N Bearwood Dr, Palmyra, VA, 22963

3 Bed
3 Bath
1456 sft

11 Pleasant View Ter, Palmyra, VA, 22963

2 Bed
2 Bath
1200 sft

618 1st St S, Charlottesville, VA, 22902

Nearby investment properties with comparable prices

3 Bed
3 Bath
2091 sft

5981 Cling Ln, Crozet, VA, 22932

3 Bed
2 Bath
1358 sft

1 Old Fork Ln, Palmyra, VA, 22963

3 Bed
3 Bath
1680 sft

1469 Wickham Pond Dr, Charlottesville, VA, 22903

3 Bed
2 Bath
1904 sft

4186 S Spotswood Trl, Gordonsville, VA, 22942

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 Keswick at 2560 Beasely Ln, Keswick, VA, 22947 priced at $452,000 converts $2,869/mo rent into $167/mo cash flow after a $2,212/mo obligation. Total monthly income equals $2,869/mo, and annual cash flow totals $2,008/yr on $149,838 invested. Return on cash invested prints 21.25% in year one, and rental yield reads 7.62% against a $452,000 entry. Equity gained on principal adds $2,917/yr, while 5% annual appreciation compiles into $124,879 by year five. Five-year ROI reaches 109.76% and total cumulative return in cash sums $164,458. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,869/mo property income covering a $2,212/mo payment, not borrower’s personal income.

Single Family

Built in 1978

2 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22947, Keswick, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,252 (100%)
Owner Occupied HU	1,778 (79.0%)
Renter Occupied HU	231 (10.3%)
Vacant Housing Units	243 (10.8%)
Median Home Value	$813,546
Average Home Value	$852,179