4199 Belvoir Rd, Marshall, VA, 20115 | $4/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4199 Belvoir Rd, Marshall, VA, 20115 | $4/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Airbnb Potential+ 1 more

3 Bed
3 Bath
1962 sft

4611 Remount Rd, Front Royal, VA, 22630

2 Bed
2 Bath
1310 sft

1032 Deal Pl, Amissville, VA, 20106

3 Bed
2 Bath
864 sft

8452 Turnbull Rd, Warrenton, VA, 20186

3 Bed
1 Bath
1680 sft

112 Highland Way, Chester Gap, VA, 22623

Nearby investment properties with comparable prices

$ 399,900

ROI

Cash Flow/m

4 Bed
2 Bath
2304 sft

115 Chester Gap Rd, Chester Gap, VA, 22623

3 Bed
2 Bath
2083 sft

464 Castleton Ford Rd, Castleton, VA, 22716

3 Bed
2 Bath
1240 sft

8617 Colston Ct, Marshall, VA, 20115

3 Bed
2 Bath
1448 sft

7 Red Haven Ln, Chester Gap, VA, 22623

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 Marshall at 4199 Belvoir Rd, Marshall, VA, 20115 generates $2,389/mo in rent and, after a $1,953/mo payment, leaves $4/mo in cash flow. Total monthly income is $2,389/mo, and annual cash flow is $45/yr on $132,269 invested. Return on cash invested sits at 19.94% in year one, and rental yield is 7.18% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 102.75% and total cumulative return in cash sums $135,902. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,389/mo property income rather than buyer’s personal income.

Single Family

Built in 1976

2 Acres lot

$N/A/sqft

No HOA

More details about the property

Nestled on a sweeping 2acre parcel in the historic and serene town of Marshall, this charming 2bed, 1bath bungalow (996 sq ft) offers the perfect blend of cozy design and generous outdoor living. Built in 1976, the singlelevel layout features rich hardwood floors, a traditional woodburning fireplace, and timeless touches like a clawfoot tub in the spacious bathrooman idyllic spot to unwind. Beyond the interior, the property dazzles with a detatched garage and an expansive flat yard to enjoy during the day or under the stars. Location is a highlight, toojust minutes from I66 and Routes 17 & 55, this property offers both tranquility and commuter convenience. Plus, the expansive lot (already equipped with a 3bedroom septic) invites opportunities for future expansion or creative development. Whether you're seeking a peaceful retreat, hobby homestead, or a cozy starting point with future potential, this Marshall gem delivers timeless charm, bigbackyard living, and limitless potential.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20115, Marshall, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,954 (100%)
Owner Occupied HU	2,105 (71.3%)
Renter Occupied HU	597 (20.2%)
Vacant Housing Units	252 ( 8.5%)
Median Home Value	$687,652
Average Home Value	$796,613