31 Gables East Way APT 204FishersvilleVA22939
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Fishersville at 31 Gables East Way APT 204, Fishersville, VA, 22939 earns $127/mo cash flow from $2,226/mo rent with a $1,522/mo payment. Total monthly income totals $2,226/mo, and annual cash flow totals $1,526/yr on $103,063 capital. ROI tracks 21.39% on current figures, and rental yield reads 8.59% at a $310,900 purchase. Equity gained on principal adds $2,006/yr, and 5% annual appreciation supports $85,896 over five years. Five-year ROI reaches 111.56% and total cumulative return in cash sums $114,974. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,226/mo property income instead of your personal income.
Condo
Built in 2017
N/A lot
$N/A/sqft
$240 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22939, Fishersville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,912 (100%) |
| Owner Occupied HU | 2,006 (68.9%) |
| Renter Occupied HU | 732 (25.1%) |
| Vacant Housing Units | 174 ( 6.0%) |
| Median Home Value | $347,668 |
| Average Home Value | $479,605 |
Housing Distribution
Address Breakdown
Residential
2,762
Single Family
2,694
Multi-Family
68
Businesses
370
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bruce Delp • VIRGINIA REALTY GROUP LLC
Mls Name: GASAOR
Mls Provider:
Mls ID: #655192
Disclaimer: Copyright Greater Augusta Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.