35326 Gosling LnLocust GroveVA22508
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 Locust Grove at 35326 Gosling Ln, Locust Grove, VA, 22508 uses $189,175 cash to close to unlock $4,825/yr annual cash flow and $402/mo monthly cash flow. Total monthly income runs $3,839/mo, and a $2,814/mo payment keeps the spread at $402/mo. Purchase price stands at $575,000, and rental yield measures 8.01% with $3,839/mo rent. Return on cash invested shows 22.61% in year one, and 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 117.03% and total cumulative return in cash records $221,387. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,839/mo property income covering a $2,814/mo payment rather than investor’s personal income.
Single Family
Built in 2005
0.34 Acres lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
6,741
Single Family
6,690
Multi-Family
51
Businesses
349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Maurer • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #VAOR2009840