391 Rappahannock DrWhite StoneVA22578
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 White Stone at 391 Rappahannock Dr, White Stone, VA, 22578 with 5% annual appreciation on a $309,000 basis while $2,119/mo rent supports operations. Total monthly income totals $2,119/mo and a $1,512/mo payment preserves $272/mo for cash returns. Annual cash flow comes to $3,267/yr on $102,434 deployed, and return on cash invested reaches 23.1% in year one. Equity gained on principal adds $1,994/yr, and five-year appreciation sums $85,371 alongside rental yield of 8.23%. Five-year ROI measures 119.7% and total cumulative return in cash totals $122,609.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,119/mo property income versus a $1,512/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1928
0.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22578, White Stone, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,930 (100%) |
| Owner Occupied HU | 994 (51.5%) |
| Renter Occupied HU | 209 (10.8%) |
| Vacant Housing Units | 727 (37.7%) |
| Median Home Value | $531,128 |
| Average Home Value | $607,342 |
Housing Distribution
Address Breakdown
Residential
1,377
Single Family
1,377
Multi-Family
0
Businesses
130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Bell • Isabell K. Horsley R. E., Ltd.
Mls Name: Northern Neck AOR
Mls ID: #117894
Disclaimer: Copyright Northern Neck Association of Realtors. All rights reserved. Listing information is deemed reliable, but not guaranteed.