3517 Daniels Run Rd NEPilotVA24138
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Pilot at 3517 Daniels Run Rd NE, Pilot, VA, 24138 earns $111/mo cash flow from $2,021/mo rent with a $1,564/mo payment. Total monthly income totals $2,021/mo, and annual cash flow totals $1,330/yr on $105,914 capital. ROI tracks 21.17% on current figures, and rental yield reads 7.59% at a $319,500 purchase. Equity gained on principal adds $2,062/yr, and 5% annual appreciation supports $88,272 over five years. Five-year ROI reaches 109.3% and total cumulative return in cash sums $115,766. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,021/mo property income instead of your personal income.
Single Family
Built in 9999
4.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24138, Pilot, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 839 (100%) |
| Owner Occupied HU | 665 (79.3%) |
| Renter Occupied HU | 116 (13.8%) |
| Vacant Housing Units | 58 ( 6.9%) |
| Median Home Value | $289,545 |
| Average Home Value | $306,853 |
Housing Distribution
Address Breakdown
Residential
629
Single Family
629
Multi-Family
0
Businesses
17
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices