3012 Williston Dr, Virginia Beach, VA, 23453 | $386/mo Cash Flow

For Sale

Listed for sale 2 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2018 sft

109 Foutz Dr, Moyock, NC, 27958

3 Bed
2 Bath
1392 sft

155 Maryland Ave, Portsmouth, VA, 23707

3 Bed
3 Bath
1400 sft

768 Hecate Dr, Virginia Beach, VA, 23454

3 Bed
3 Bath
1588 sft

5401 Glenville Cir, Virginia Beach, VA, 23464

Nearby investment properties with comparable prices

3 Bed
3 Bath
2136 sft

144 Maryland Ave, Portsmouth, VA, 23707

3 Bed
3 Bath
1675 sft

4020 Pleasant Valley Rd, Virginia Beach, VA, 23464

4 Bed
4 Bath
1925 sft

4977 Almandine Ave, Virginia Beach, VA, 23462

2 Bed
2 Bath
1400 sft

2404 Loran Ct, Virginia Beach, VA, 23451

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 3012 Williston Dr, Virginia Beach, VA, 23453 uses $140,888 cash to close to unlock $4,627/yr annual cash flow and $386/mo monthly cash flow. Total monthly income runs $2,926/mo, and a $2,080/mo payment keeps the spread at $386/mo. Purchase price stands at $425,000, and rental yield measures 8.26% with $2,926/mo rent. Return on cash invested shows 23.19% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 120.18% and total cumulative return in cash records $169,313. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,926/mo property income covering a $2,080/mo payment rather than investor’s personal income.

Single Family

Built in 1985

N/A lot

$N/A/sqft

No HOA