30 Heatherfield Ct, Kilmarnock, VA, 22482 | $480/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1153 sft

Aruba Bay Plan, Grace Hill, Kilmarnock, VA, 22482

Investment Property+ 2 more

3 Bed
2 Bath
1056 sft

25 Little John St, Reedville, VA, 22539

3 Bed
2 Bath
1690 sft

150 Churchill Rd, Hartfield, VA, 23071

4 Bed
3 Bath
2128 sft

396 Zion Branch Rd, Saluda, VA, 23149

Nearby investment properties with comparable prices

2 Bed
2 Bath
1340 sft

122 Old Glebe Point Rd, Burgess, VA, 22432

2 Bed
2 Bath
944 sft

36 Roseneath Ave, Kilmarnock, VA, 22482

3 Bed
2 Bath
1976 sft

13649 George Washington Memorial Hwy, Gloucester, VA, 23061

3 Bed
2 Bath
1032 sft

13 Davis Dr, Reedville, VA, 22539

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 Kilmarnock at 30 Heatherfield Ct, Kilmarnock, VA, 22482 with 5% annual appreciation on a $281,500 basis while $2,378/mo rent supports operations. Total monthly income totals $2,378/mo and a $1,378/mo payment preserves $480/mo for cash returns. Annual cash flow comes to $5,760/yr on $93,317 deployed, and return on cash invested reaches 26.08% in year one. Equity gained on principal adds $1,816/yr, and five-year appreciation sums $77,773 alongside rental yield of 10.14%. Five-year ROI measures 136.72% and total cumulative return in cash totals $127,584.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,378/mo property income versus a $1,378/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 1996

2,613 sqft lot

$N/A/sqft

$215 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22482, Kilmarnock, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,780 (100%)
Owner Occupied HU	1,051 (59.0%)
Renter Occupied HU	255 (14.3%)
Vacant Housing Units	474 (26.6%)
Median Home Value	$473,636
Average Home Value	$521,606