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 Palmyra at 29 Hopi Way, Palmyra, VA, 22963 priced at $400,000 converts $3,071/mo rent into $558/mo cash flow after a $1,958/mo obligation. Total monthly income equals $3,071/mo, and annual cash flow totals $6,692/yr on $132,600 invested. Return on cash invested prints 24.96% in year one, and rental yield reads 9.21% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 130.03% and total cumulative return in cash sums $172,420. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,071/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 2006
0.34 Acres lot
$N/A/sqft
$122 monthly HOA
Neighborhood data shown for ZIP Code: 22963, Palmyra, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,330 (100%) |
| Owner Occupied HU | 6,070 (82.8%) |
| Renter Occupied HU | 755 (10.3%) |
| Vacant Housing Units | 505 ( 6.9%) |
| Median Home Value | $328,349 |
| Average Home Value | $376,623 |
Residential
7,189
Single Family
7,179
Multi-Family
10
Businesses
227
Date | Event | Price |
|---|---|---|
| 2025-03-20 | Listed for sale | $400,000 |
| 2018-09-09 | Listing removed | $1,595 |
| 2018-09-03 | Listed for rent | $1,595 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-20 | $2547.19 | N/A | $301,800 | 19.01% |
| 2022-03-20 | N/A | N/A | $253,600 | N/A |
| 2021-03-20 | N/A | N/A | $253,600 | N/A |
Listed by: Sasha Tripp • STORY HOUSE REAL ESTATE
Mls Name: CAAR
Mls Provider:
Mls ID: #662033
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.
