Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 Roseland at 4171 Cub Creek Rd, Roseland, VA, 22967 priced at $498,000 converts $2,288/mo rent into after a $2,437/mo obligation. Total monthly income equals $2,288/mo. Return on cash invested prints 14.9% in year one, and rental yield reads 5.51% against a $498,000 entry. Equity gained on principal adds $3,214/yr, while 5% annual appreciation compiles into $137,588 by year five. Five-year ROI reaches 75.74% and total cumulative return in cash sums $125,032. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,288/mo property income covering a $2,437/mo payment, not borrower’s personal income.
Single Family
Built in 2002
19.18 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22967, Roseland, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,375 (100%) |
| Owner Occupied HU | 853 (25.3%) |
| Renter Occupied HU | 199 ( 5.9%) |
| Vacant Housing Units | 2,323 (68.8%) |
| Median Home Value | $425,000 |
| Average Home Value | $502,459 |
Residential
1,117
Single Family
1,117
Multi-Family
0
Businesses
40
Date | Event | Price |
|---|---|---|
| 2024-11-14 | Listed for sale | $498,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-20 | $2046.86 | N/A | $314,900 | N/A |
| 2022-11-20 | $2046.86 | 11.92% | $314,900 | 23.98% |
| 2021-11-20 | $1828.80 | N/A | $254,000 | N/A |
Listed by: Travis Bradley • OLD DOMINION REALTY INC - AUGUSTA
Mls Name: GASAOR
Mls Provider:
Mls ID: #658781
Disclaimer: Copyright Greater Augusta Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
