31 Mahogany Dr, Stuarts Draft, VA, 24477 | $108/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1248 sft

1801 Howardsville Tpke, Stuarts Draft, VA, 24477

3 Bed
2 Bath
1654 sft

237 Calf Mountain Rd, Waynesboro, VA, 22980

4 Bed
2 Bath
1490 sft

507 Gaymont Pl, Staunton, VA, 24401

3 Bed
2 Bath
1410 sft

50 Winter Ridge Dr, Stuarts Draft, VA, 24477

Nearby investment properties with comparable prices

4 Bed
3 Bath
1903 sft

124 Lilly Ln, Waynesboro, VA, 22980

3 Bed
4 Bath
2066 sft

4972 Lexi Ln, Crozet, VA, 22932

3 Bed
3 Bath
1788 sft

202 Robin Hood Rd, Staunton, VA, 24401

3 Bed
2 Bath
1510 sft

68 Fossil Dr, Stuarts Draft, VA, 24477

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 Stuarts Draft at 31 Mahogany Dr, Stuarts Draft, VA, 24477 with 5% annual appreciation on a $439,500 basis while $2,752/mo rent supports operations. Total monthly income totals $2,752/mo and a $2,151/mo payment preserves $108/mo for cash returns. Annual cash flow comes to $1,298/yr on $145,694 deployed, and return on cash invested reaches 20.8% in year one. Equity gained on principal adds $2,836/yr, and five-year appreciation sums $121,426 alongside rental yield of 7.51%. Five-year ROI measures 107.41% and total cumulative return in cash totals $156,489.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,752/mo property income versus a $2,151/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2013

0.28 Acres lot

$N/A/sqft

$200 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,871 (100%)
Owner Occupied HU	3,623 (74.4%)
Renter Occupied HU	980 (20.1%)
Vacant Housing Units	268 ( 5.5%)
Median Home Value	$298,170
Average Home Value	$328,375