399 Beall AveLurayVA22835
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 Luray at 399 Beall Ave, Luray, VA, 22835 earns $441/mo cash flow from $6,358/mo rent with a $4,845/mo payment. Total monthly income totals $6,358/mo, and annual cash flow totals $5,287/yr on $325,677 capital. ROI tracks 21.68% on current figures, and rental yield reads 7.71% at a $989,900 purchase. Equity gained on principal adds $6,388/yr, and 5% annual appreciation supports $273,491 over five years. Five-year ROI reaches 112.05% and total cumulative return in cash sums $364,909. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,358/mo property income instead of your personal income.
Single Family
Built in 2020
0.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22835, Luray, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,019 (100%) |
| Owner Occupied HU | 3,628 (60.3%) |
| Renter Occupied HU | 1,352 (22.5%) |
| Vacant Housing Units | 1,039 (17.3%) |
| Median Home Value | $279,664 |
| Average Home Value | $327,532 |
Housing Distribution
Address Breakdown
Residential
5,635
Single Family
5,484
Multi-Family
151
Businesses
484
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices