460 Massanutten DrEdinburgVA22824
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 460 Massanutten Dr, Edinburg, VA, 22824 in Edinburg. At $275,000 it earns $2,174/mo in rent and distributes $531/mo to the owner after the $1,237/mo payment, a consistent 9.49% yield. DSCR 1.76 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $75,977 in value; $2,533/yr in principal paydown compounds ownership stake. Total projected return: $138,159.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.2% |
| Monthly Cash Flow | $531 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,174 |
| Total Monthly Debt Service | $1,534 |
| DSCR Ratio | 1.42x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1975
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22824, Edinburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,046 (100%) |
| Owner Occupied HU | 2,086 (68.5%) |
| Renter Occupied HU | 589 (19.3%) |
| Vacant Housing Units | 371 (12.2%) |
| Median Home Value | $307,692 |
| Average Home Value | $360,337 |
Housing Distribution
Address Breakdown
Residential
2,709
Single Family
2,618
Multi-Family
91
Businesses
160
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
Single Family
Built in 1975
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22824, Edinburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,046 (100%) |
| Owner Occupied HU | 2,086 (68.5%) |
| Renter Occupied HU | 589 (19.3%) |
| Vacant Housing Units | 371 (12.2%) |
| Median Home Value | $307,692 |
| Average Home Value | $360,337 |
Housing Distribution
Address Breakdown
Residential
2,709
Single Family
2,618
Multi-Family
91
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices