3828 Etlan Rd, Etlan, VA, 22719 | $700/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

3828 Etlan Rd, Etlan, VA, 22719 | $700/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1541 sft

600 10th St, Shenandoah, VA, 22849

3 Bed
1 Bath
1430 sft

322 W Summit Ave, Elkton, VA, 22827

3 Bed
2 Bath
1502 sft

1809 River Rd, Elkton, VA, 22827

3 Bed
1 Bath
1164 sft

311 Williams Ave, Shenandoah, VA, 22849

Nearby investment properties with comparable prices

3 Bed
1 Bath
992 sft

502 7th St, Elkton, VA, 22827

3 Bed
2 Bath
1502 sft

1809 River Rd, Elkton, VA, 22827

3 Bed
1 Bath
1430 sft

322 W Summit Ave, Elkton, VA, 22827

3 Bed
2 Bath
1312 sft

633 Ridge View Ln, Shenandoah, VA, 22849

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

Rental property for sale in Etlan at 3828 Etlan Rd, Etlan, VA, 22719 generates $2,012/mo in rent and, after a $1,074/mo payment, leaves $700/mo in cash flow. Total monthly income is $2,012/mo, and annual cash flow is $8,403/yr on $72,764 invested. Return on cash invested sits at 31.46% in year one, and rental yield is 11% on a $219,500 entry. Equity gained on principal adds $1,416/yr, while 5% annual appreciation builds toward $60,644 over five years. Five-year ROI reaches 164.53% and total cumulative return in cash sums $119,722. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,012/mo property income rather than buyer’s personal income.

Single Family

Built in 1890

2 Acres lot

$N/A/sqft

No HOA

More details about the property

Just listed: Circa 1890 Farmhouse on two (2)+- acres, fronting on Etlan Road, in Etlan, Virginia. The residence is in the process of restoration. It is being sold in "Strictly AS IS" condition. All inspections are for informational purposes only. Private well and septic. Dramatic view of Old Rag Mountain and the National Park. Within minutes to DuCard Vineyard, Graves Mountain Lodge and the trail head of White Oak Falls.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22719, Etlan, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	237 (100%)
Owner Occupied HU	123 (51.9%)
Renter Occupied HU	46 (19.4%)
Vacant Housing Units	68 (28.7%)
Median Home Value	$366,071
Average Home Value	$466,809