35121 Wilderness Shores Way LOT 633, Locust Grove, VA, 22508 | $287/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

35121 Wilderness Shores Way LOT 633, Locust Grove, VA, 22508 | $287/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2724 sft

108 Wilderness Dr, Locust Grove, VA, 22508

4 Bed
3 Bath
2919 sft

Sawyer Plan, Zoar Landing, Locust Grove, VA, 22508

4 Bed
3 Bath
2206 sft

4230 Lakeview Pkwy, Locust Grove, VA, 22508

4 Bed
3 Bath
3082 sft

Finley Plan, Zoar Landing, Locust Grove, VA, 22508

Nearby investment properties with comparable prices

3 Bed
4 Bath
1927 sft

36121 Wilderness Shores Way, Locust Grove, VA, 22508

3 Bed
2 Bath
1532 sft

27024 Tatum Rd, Unionville, VA, 22567

3 Bed
4 Bath
1927 sft

2613 Cougar Ln, Locust Grove, VA, 22508

4 Bed
3 Bath
1803 sft

1 Doctors Rd, Louisa, VA, 23093

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 Locust Grove at 35121 Wilderness Shores Way LOT 633, Locust Grove, VA, 22508 listed at $396,410 pairs $2,656/mo rent with a $1,940/mo payment to leave $287/mo cash flow. Total monthly income runs $2,656/mo, and annual cash flow reaches $3,439/yr on $131,410 cash to close. Return on cash invested measures 22.53% in year one, and rental yield registers 8.04% at a $396,410 basis. Equity gained on principal adds $2,558/yr, and annual property appreciation at 5% supports $109,521 by year five. Five-year ROI tracks 116.61% and total cumulative return in cash totals $153,233. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,656/mo property income relative to a $1,940/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2026

2,400 sqft lot

$N/A/sqft

No HOA

More details about the property

MOVE IN MARCH****A lovely neighborhood of townhomes located in the Wilderness Shores community near the Rapidan River; and ideally located between Culpepper and Fredericksburg, VA -- close to shopping, recreation and commuter routes. Enjoy the community amenities with clubhouse, outdoor pool, playground, walking trails and biking trails. This home features a built-in 1-car garage and activity room with attached full bath on the main level. First upper level includes a spacious FARMHOUSE-style kitchen with island and pantry, stainless steel appliances, backsplash, quartz countertops and upgrade cabinets; plus a great room with deck, and dining area with a powder room. Upper level 2 includes three bedrooms, two full baths and laundry. The Primary bedroom has a full bath and large walk-in closet and attached bath with walk-in shower, upgrade vanities and upgrade ceramic floors. Prices and terms subject to change. PHOTOS/RENDERINGS ARE REPRESENTATIVE ONLY AND MAY SHOW UPGRADES OR DESIGN ENHANCEMENTS.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22508, Locust Grove, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,142 (100%)
Owner Occupied HU	5,888 (82.4%)
Renter Occupied HU	610 ( 8.5%)
Vacant Housing Units	644 ( 9.0%)
Median Home Value	$386,789
Average Home Value	$456,107