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% |
Investment property for sale in Rhoadesville at 28147 Beech Dr, Rhoadesville, VA, 22542 uses $130,943 cash to close to unlock $1,523/yr annual cash flow and $127/mo monthly cash flow. Total monthly income runs $2,492/mo, and a $1,933/mo payment keeps the spread at $127/mo. Purchase price stands at $395,000, and rental yield measures 7.57% with $2,492/mo rent. Return on cash invested shows 21.07% in year one, and 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 108.8% and total cumulative return in cash records $142,470. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,492/mo property income covering a $1,933/mo payment rather than investor’s personal income.
Single Family
Built in 2002
3.47 Acres lot
$N/A/sqft
$50 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Sold | $395,000 |
| 2025-05-13 | Pending sale | $399,000 |
| 2025-05-07 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-17 | $1873.50 | N/A | $227,400 | N/A |
| 2023-10-17 | $1873.50 | N/A | $227,400 | N/A |
| 2022-10-17 | $1873.50 | 4.17% | $227,400 | N/A |
Listed by: BRADLEY J PITT • KELLER WILLIAMS ALLIANCE - CHARLOTTESVILLE
Mls Name: CAAR
Mls Provider:
Mls ID: #664247
