26 Cooper Run StLovettsvilleVA20180
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
Rental property for sale in Lovettsville at 26 Cooper Run St, Lovettsville, VA, 20180 priced at $648,368 converts $4,448/mo rent into $516/mo cash flow after a $3,173/mo obligation. Total monthly income equals $4,448/mo, and annual cash flow totals $6,187/yr on $213,313 invested. Return on cash invested prints 22.96% in year one, and rental yield reads 8.23% against a $648,368 entry. Equity gained on principal adds $4,184/yr, while 5% annual appreciation compiles into $179,132 by year five. Five-year ROI reaches 119.02% and total cumulative return in cash sums $253,877. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,448/mo property income covering a $3,173/mo payment, not borrower’s personal income.
Single Family
Built in 2006
0.25 Acres lot
$N/A/sqft
$57 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20180, Lovettsville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,939 (100%) |
| Owner Occupied HU | 2,600 (88.5%) |
| Renter Occupied HU | 242 ( 8.2%) |
| Vacant Housing Units | 97 ( 3.3%) |
| Median Home Value | $777,958 |
| Average Home Value | $869,009 |
Housing Distribution
Address Breakdown
Residential
2,967
Single Family
2,967
Multi-Family
0
Businesses
131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Bush • Better Homes and Gardens Real Estate Reserve
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VALO2105680
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2025 Bright MLS, Inc. [Click here for more information](/mls-disclaimers/#5632)