312 N Waverly St, Staunton, VA, 24401 | $469/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

312 N Waverly St, Staunton, VA, 24401 | $469/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

7 Bed
4 Bath
4532 sft

5215 Lee Jackson Hwy, Greenville, VA, 24440

3 Bed
2 Bath
1338 sft

366 Smoky Row Rd, Staunton, VA, 24401

3 Bed
2 Bath
1548 sft

35 S Bottom Rd, Raphine, VA, 24472

4 Bed
2 Bath
1531 sft

1653 Little River Rd, Goshen, VA, 24439

Nearby investment properties with comparable prices

3 Bed
2 Bath
1964 sft

13 Shultz Ln, Greenville, VA, 24440

3 Bed
2 Bath
1404 sft

16 Ball Diamond Trl, Vesuvius, VA, 24483

5 Bed
3 Bath
2980 sft

2851 Cold Springs Rd, Greenville, VA, 24440

3 Bed
3 Bath
2753 sft

155 N Central Ave, Craigsville, VA, 24430

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

Rental property for sale in Staunton at 312 N Waverly St, Staunton, VA, 24401 priced at $334,900 pairs $2,471/mo rent with $469/mo cash flow after a $1,639/mo payment. Total monthly income equals $2,471/mo, and annual cash flow comes to $5,630/yr on $111,019 invested. Return on cash invested is 24.98% in year one, and rental yield stands at 8.85% on a $334,900 basis. Equity gained on principal adds $2,161/yr, and 5% annual appreciation accumulates to $92,527 by year five. Five-year ROI measures 129.79% and total cumulative return in cash reaches $144,097. For financing, Ziffy Mortgage’s DSCR program evaluates $2,471/mo property income against a $1,639/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

5,662 sqft lot

$N/A/sqft

No HOA

More details about the property

Discover modern luxury and serene living, in the heart of historic Staunton!! This charming new construction home is perfectly nestled on a quiet dead-end street, bordering the lush greens of Gypsy Hill Golf Course. Enjoy relaxing on your covered deck, and entertaining guests in the private backyard. Step inside to an open-concept layout with gleaming quartz countertops and contemporary finishes throughout, which makes the heart of the home flow seamlessly, making it perfect for gatherings. The finished walkout basement offers a huge family room and dedicated office area -ideal for remote work or movie nights. With off-street parking and move-in ready convenience, this home checks every box. Youre just minutes from Stauntons vibrant downtown, and outdoor lovers will appreciate being steps from Gypsy Hill Park. Dont miss your chance to own this exceptional home, schedule your showing today!!

Neighborhood Data

Neighborhood data shown for ZIP Code: 24401, Staunton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,738 (100%)
Owner Occupied HU	11,292 (60.3%)
Renter Occupied HU	6,126 (32.7%)
Vacant Housing Units	1,320 ( 7.0%)
Median Home Value	$308,205
Average Home Value	$398,734