417 Willowshire CtWaynesboroVA22980
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 Waynesboro at 417 Willowshire Ct, Waynesboro, VA, 22980 uses $100,445 cash to close to unlock $1,653/yr annual cash flow and $138/mo monthly cash flow. Total monthly income runs $2,034/mo, and a $1,483/mo payment keeps the spread at $138/mo. Purchase price stands at $303,000, and rental yield measures 8.06% with $2,034/mo rent. Return on cash invested shows 21.55% in year one, and 5% annual appreciation builds toward $83,713 over five years. Five-year ROI reaches 111.76% and total cumulative return in cash records $112,254. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,034/mo property income covering a $1,483/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
2,178 sqft lot
$N/A/sqft
$85 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22980, Waynesboro, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,431 (100%) |
| Owner Occupied HU | 9,698 (62.8%) |
| Renter Occupied HU | 4,765 (30.9%) |
| Vacant Housing Units | 968 ( 6.3%) |
| Median Home Value | $306,712 |
| Average Home Value | $338,653 |
Housing Distribution
Address Breakdown
Residential
15,143
Single Family
14,464
Multi-Family
679
Businesses
1,101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: CHRISTOPHER BURNS • COLDWELL BANKER ELITE-RICHMOND
Mls Name: CAAR
Mls Provider:
Mls ID: #667770