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 Charlottesville at 30 Horse Path Dr, Charlottesville, VA, 22902 priced at $453,950 converts $3,480/mo rent into $711/mo cash flow after a $2,222/mo obligation. Total monthly income equals $3,480/mo, and annual cash flow totals $8,535/yr on $150,484 invested. Return on cash invested prints 25.58% in year one, and rental yield reads 9.2% against a $453,950 entry. Equity gained on principal adds $2,929/yr, while 5% annual appreciation compiles into $125,418 by year five. Five-year ROI reaches 133.15% and total cumulative return in cash sums $200,374. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,480/mo property income covering a $2,222/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,840 sqft lot
$N/A/sqft
$55 monthly HOA
Neighborhood data shown for ZIP Code: 22902, Charlottesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,851 (100%) |
| Owner Occupied HU | 5,576 (51.4%) |
| Renter Occupied HU | 4,480 (41.3%) |
| Vacant Housing Units | 795 ( 7.3%) |
| Median Home Value | $451,661 |
| Average Home Value | $580,194 |
Residential
11,194
Single Family
9,644
Multi-Family
1,550
Businesses
1,901
Date | Event | Price |
|---|---|---|
| 2024-10-25 | Price change | $453,950 |
| 2024-09-30 | Listed for sale | $470,040 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Katie Willis • SM BROKERAGE, LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #657339
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.
