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 Stuarts Draft at 333 Cranberry Dr, Stuarts Draft, VA, 24477 priced at $399,900 converts $2,880/mo rent into $490/mo cash flow after a $1,957/mo obligation. Total monthly income equals $2,880/mo, and annual cash flow totals $5,877/yr on $132,567 invested. Return on cash invested prints 24.34% in year one, and rental yield reads 8.64% against a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation compiles into $110,485 by year five. Five-year ROI reaches 126.34% and total cumulative return in cash sums $167,480. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,880/mo property income covering a $1,957/mo payment, not borrower’s personal income.
Single Family
Built in 1996
1.57 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.
| 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 |
Residential
4,643
Single Family
4,497
Multi-Family
146
Businesses
259
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Listed for sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-25 | $2241.20 | 23.39% | $431,000 | 49.50% |
| 2023-05-25 | $1816.29 | N/A | $288,300 | N/A |
| 2022-05-25 | $1816.29 | N/A | $288,300 | N/A |
Listed by: PERSINGER REAL ESTATE GROUP TEAM • REAL BROKER LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #664922
