413 Draper Ave, Pulaski, VA, 24301 | $246/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1604 sft

1248 Lithia Springs Rd, Christiansburg, VA, 24073

5 Bed
2 Bath
2180 sft

128 Lexington Ave, Pulaski, VA, 24301

3 Bed
2 Bath
1152 sft

3727 Largen Hill Ct, Pulaski, VA, 24301

3 Bed
2 Bath
1256 sft

400 Wenonah Ave, Pearisburg, VA, 24134

Nearby investment properties with comparable prices

2 Bed
1 Bath
760 sft

5214 Riner Rd, Riner, VA, 24149

2 Bed
1 Bath
832 sft

855 W Franklin St, Wytheville, VA, 24382

2 Bed
1 Bath
740 sft

133 4th St, Dublin, VA, 24084

2 Bed
1 Bath
1176 sft

321 Galway Ave, Dublin, VA, 24084

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 Pulaski at 413 Draper Ave, Pulaski, VA, 24301 priced at $137,490 pairs $1,068/mo rent with $246/mo cash flow after a $673/mo payment. Total monthly income equals $1,068/mo, and annual cash flow comes to $2,953/yr on $45,578 invested. Return on cash invested is 26.39% in year one, and rental yield stands at 9.32% on a $137,490 basis. Equity gained on principal adds $887/yr, and 5% annual appreciation accumulates to $37,986 by year five. Five-year ROI measures 137.41% and total cumulative return in cash reaches $62,630. For financing, Ziffy Mortgage’s DSCR program evaluates $1,068/mo property income against a $673/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1955

8,712 sqft lot

$N/A/sqft

No HOA