280 Audubon DrEarlysvilleVA22936
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 Earlysville at 280 Audubon Dr, Earlysville, VA, 22936 earns $667/mo cash flow from $5,364/mo rent with a $3,842/mo payment. Total monthly income totals $5,364/mo, and annual cash flow totals $8,009/yr on $258,265 capital. ROI tracks 23.16% on current figures, and rental yield reads 8.2% at a $785,000 purchase. Equity gained on principal adds $5,065/yr, and 5% annual appreciation supports $216,881 over five years. Five-year ROI reaches 119.98% and total cumulative return in cash sums $309,866. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,364/mo property income instead of your personal income.
Single Family
Built in 1973
2.17 Acres lot
$N/A/sqft
$50 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22936, Earlysville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,504 (100%) |
| Owner Occupied HU | 2,100 (83.9%) |
| Renter Occupied HU | 292 (11.7%) |
| Vacant Housing Units | 112 ( 4.5%) |
| Median Home Value | $643,072 |
| Average Home Value | $706,327 |
Housing Distribution
Address Breakdown
Residential
2,472
Single Family
2,073
Multi-Family
399
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: CAROLINE REVERCOMB • HOWARD HANNA ROY WHEELER REALTY CO.- CHARLOTTESVILLE
Mls Name: CAAR
Mls Provider:
Mls ID: #666283