4525 Berwyn Ln, Charlottesville, VA, 22902 | $240/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

4525 Berwyn Ln, Charlottesville, VA, 22902 | $240/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
768 sft

6554 Esmont Rd, Keene, VA, 22946

3 Bed
2 Bath
1400 sft

104 Blue Ridge Ln, Faber, VA, 22938

2 Bed
2 Bath
1568 sft

12534 Howardsville Rd, Howardsville, VA, 24562

3 Bed
2 Bath
1492 sft

9702 Hatton Ferry Rd, Scottsville, VA, 24590

Nearby investment properties with comparable prices

3 Bed
2 Bath
1608 sft

2239 Salem Rd, Schuyler, VA, 22969

3 Bed
2 Bath
1492 sft

9702 Hatton Ferry Rd, Scottsville, VA, 24590

3 Bed
1 Bath
1329 sft

7104 Rockfish River Rd, Schuyler, VA, 22969

3 Bed
1 Bath
1218 sft

4601 Loving Rd, North Garden, VA, 22959

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

Investment property for sale in Charlottesville at 4525 Berwyn Ln, Charlottesville, VA, 22902 offers a 8.22% rental yield on a $275,000 purchase with $1,884/mo rent. Total monthly income registers $1,884/mo, and a $1,346/mo payment leaves $240/mo available for distribution. Annual cash flow reaches $2,881/yr on $91,163 to close, and return on cash invested stands at 23.07% in year one. Equity gained on principal adds $1,775/yr while 5% annual appreciation supports $75,977 over five years. Portfolio math shows five-year ROI at 119.56% and total cumulative return in cash at $108,995. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,884/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2022

1,306 sqft lot

$N/A/sqft

No HOA

More details about the property

This is a resale of leasehold interest and purchase of improvements only under the Piedmont Community Land Trust (PCLT) Affordable Housing Model, which expands access to permanently affordable homeownership opportunities in the Charlottesville area. Conveniently located just minutes from Downtown and accessible via Avon Street and Rt. 20, this townhome features a flexible lower-level room with one-car garage, a main level with bright family and dining areas, a fully equipped kitchen, and an upper level with an owners suite, a second bedroom, and a full bath. Offered through the PCLT program for income-qualified purchasers, this home combines lasting affordability, quality, and location. Ideally situated near schools, public transportation, shopping, and dining. See documents for Steps to Tour a PCLT Home and Submit an Offer. For fastest response, text the listing agent, who also serves as Chair of the Piedmont Community Land Trust.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22902, Charlottesville, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,851 (100%)
Owner Occupied HU	5,576 (51.4%)
Renter Occupied HU	4,480 (41.3%)
Vacant Housing Units	795 ( 7.3%)
Median Home Value	$451,661
Average Home Value	$580,194