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 Middleburg at 35115 Snake Hill Rd, Middleburg, VA, 20117 generates $4,376/mo in rent and, after a $3,280/mo payment, leaves $370/mo in cash flow. Total monthly income is $4,376/mo, and annual cash flow is $4,439/yr on $220,496 invested. Return on cash invested sits at 22.07% in year one, and rental yield is 7.84% on a $670,200 entry. Equity gained on principal adds $4,325/yr, while 5% annual appreciation builds toward $185,164 over five years. Five-year ROI reaches 114.13% and total cumulative return in cash sums $251,660. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,376/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20117, Middleburg, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,513 (100%) |
| Owner Occupied HU | 922 (60.9%) |
| Renter Occupied HU | 359 (23.7%) |
| Vacant Housing Units | 232 (15.3%) |
| Median Home Value | $1,084,586 |
| Average Home Value | $1,234,829 |
Residential
1,100
Single Family
1,080
Multi-Family
20
Businesses
29
Date | Event | Price |
|---|---|---|
| 2021-01-13 | Listing removed | $439,000 |
| 2019-03-21 | Listed for sale | $439,000 |
| 2018-02-16 | Sold | $69,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $5227.63 | -1.69% | $604,350 | -0.55% |
| 2023-06-04 | $5317.28 | 13.13% | $607,690 | 15.07% |
| 2022-06-04 | $4700.00 | 8.08% | $528,090 | 48.44% |
Listed by: Jeff Stein • Tranzon Key
Mls Name: My State MLS
Mls ID: #11509846
