2904 Augusta Cir, Virginia Beach, VA, 23453 | $269/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1248 sft

1439 E Tanners Creek Dr, Norfolk, VA, 23513

3 Bed
2 Bath
1024 sft

6346 Edward St, Norfolk, VA, 23513

2 Bed
1 Bath
744 sft

9559 19th Bay St, Norfolk, VA, 23518

2 Bed
1 Bath
744 sft

32 Fiske St, Portsmouth, VA, 23702

Nearby investment properties with comparable prices

2 Bed
2 Bath
1070 sft

1429 Willow Pointe Ct, Virginia Beach, VA, 23464

1 Bed
1 Bath
756 sft

1400 Granby St UNIT 216, Norfolk, VA, 23510

2 Bed
2 Bath
1100 sft

4051 Reese Dr S, Portsmouth, VA, 23703

3 Bed
1 Bath
1380 sft

3723 South St, Portsmouth, VA, 23707

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Virginia Beach at 2904 Augusta Cir, Virginia Beach, VA, 23453 offers a 8.42% rental yield on a $260,000 purchase with $1,824/mo rent. Total monthly income registers $1,824/mo, and a $1,273/mo payment leaves $269/mo available for distribution. Annual cash flow reaches $3,232/yr on $86,190 to close, and return on cash invested stands at 23.66% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 122.71% and total cumulative return in cash at $105,761. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,824/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1976

N/A lot

$N/A/sqft

No HOA