Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Charlottesville at 2735 Gatewood Cir, Charlottesville, VA, 22911 generates $1,542/mo in rent and, after a $978/mo payment, leaves $122/mo in cash flow. Total monthly income is $1,542/mo, and annual cash flow is $1,469/yr on $66,267 invested. Return on cash invested sits at 22.13% in year one, and rental yield is 9.26% on a $199,900 entry. Equity gained on principal adds $1,290/yr, while 5% annual appreciation builds toward $55,229 over five years. Five-year ROI reaches 115.97% and total cumulative return in cash sums $76,849. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,542/mo property income rather than buyer’s personal income.
Townhouse
Built in 1978
N/A lot
$N/A/sqft
$225 monthly HOA
Neighborhood data shown for ZIP Code: 22911, Charlottesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,692 (58.5%) |
| Renter Occupied HU | 3,407 (35.0%) |
| Vacant Housing Units | 637 ( 6.5%) |
| Median Home Value | $474,189 |
| Average Home Value | $527,718 |
Residential
9,534
Single Family
7,230
Multi-Family
2,304
Businesses
736
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Price change | $199,900 |
| 2025-01-08 | Price change | $194,900 |
| 2024-10-19 | Listed for sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | $1312.60 | 7.33% | $153,700 | 7.33% |
| 2023-04-10 | $1222.92 | 9.81% | $143,200 | 9.82% |
| 2022-04-10 | $1113.62 | 2.84% | $130,400 | 2.84% |
Listed by: Denise Ramey Team • LONG & FOSTER - CHARLOTTESVILLE WEST
Mls Name: CAAR
Mls Provider:
Mls ID: #662944
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
