








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Schuyler at 4122 Green Creek Rd, Schuyler, VA, 22969 priced at $699,000 converts $3,293/mo rent into after a $3,421/mo obligation. Total monthly income equals $3,293/mo. Return on cash invested prints 15.44% in year one, and rental yield reads 5.65% against a $699,000 entry. Equity gained on principal adds $4,511/yr, while 5% annual appreciation compiles into $193,121 by year five. Five-year ROI reaches 78.57% and total cumulative return in cash sums $180,686. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,293/mo property income covering a $3,421/mo payment, not borrower’s personal income.
Single Family
Built in 1992
52.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22969, Schuyler, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 650 (100%) |
| Owner Occupied HU | 445 (68.5%) |
| Renter Occupied HU | 91 (14.0%) |
| Vacant Housing Units | 114 (17.5%) |
| Median Home Value | $348,958 |
| Average Home Value | $509,820 |
Residential
595
Single Family
595
Multi-Family
0
Businesses
16
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Price change | $699,000 |
| 2024-10-20 | Price change | $724,900 |
| 2024-09-14 | Listed for sale | $749,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-24 | N/A | N/A | $107,200 | N/A |
| 2022-05-24 | N/A | N/A | $107,200 | N/A |
| 2021-05-24 | N/A | N/A | $107,200 | N/A |



Listed by: DEBORAH A. RUTTER • NEST REALTY GROUP
Mls Name: CAAR
Mls Provider:
Mls ID: #664918