400 Laurel DrMadisonVA22727
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 Madison at 400 Laurel Dr, Madison, VA, 22727 earns $414/mo cash flow from $2,147/mo rent with a $1,419/mo payment. Total monthly income totals $2,147/mo, and annual cash flow totals $4,966/yr on $96,135 capital. ROI tracks 25.07% on current figures, and rental yield reads 8.88% at a $290,000 purchase. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,122 over five years. Five-year ROI reaches 130.26% and total cumulative return in cash sums $125,224. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,147/mo property income instead of your personal income.
Single Family
Built in 1999
2.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22727, Madison, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,623 (100%) |
| Owner Occupied HU | 1,834 (69.9%) |
| Renter Occupied HU | 476 (18.1%) |
| Vacant Housing Units | 313 (11.9%) |
| Median Home Value | $403,111 |
| Average Home Value | $514,965 |
Housing Distribution
Address Breakdown
Residential
2,143
Single Family
2,143
Multi-Family
0
Businesses
266
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices