28 Lotties LnNellysfordVA22958
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 Nellysford at 28 Lotties Ln, Nellysford, VA, 22958 earns $625/mo cash flow from $3,148/mo rent with a $2,056/mo payment. Total monthly income totals $3,148/mo, and annual cash flow totals $7,494/yr on $139,230 capital. ROI tracks 25.29% on current figures, and rental yield reads 8.99% at a $420,000 purchase. Equity gained on principal adds $2,710/yr, and 5% annual appreciation supports $116,038 over five years. Five-year ROI reaches 131.47% and total cumulative return in cash sums $183,043. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,148/mo property income instead of your personal income.
Single Family
Built in 2001
1.30 Acres lot
$N/A/sqft
$150 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22958, Nellysford, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,032 (100%) |
| Owner Occupied HU | 718 (69.6%) |
| Renter Occupied HU | 111 (10.8%) |
| Vacant Housing Units | 203 (19.7%) |
| Median Home Value | $554,545 |
| Average Home Value | $644,460 |
Housing Distribution
Address Breakdown
Residential
984
Single Family
984
Multi-Family
0
Businesses
111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: DIMA HOLMES • WINTERGREEN REALTY, LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #667313