50 Twin Hill Rd, Stuarts Draft, VA, 24477 | $457/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1643 sft

470 Lee Jackson Hwy, Staunton, VA, 24401

2 Bed
2 Bath
2050 sft

952 Old White Hill Rd, Stuarts Draft, VA, 24477

3 Bed
2 Bath
1320 sft

712 Nelson St, Staunton, VA, 24401

4 Bed
2 Bath
1311 sft

201 Link Rd, Waynesboro, VA, 22980

Nearby investment properties with comparable prices

4 Bed
2 Bath
1548 sft

1421 Ashby St, Staunton, VA, 24401

3 Bed
3 Bath
1452 sft

108 Essex Dr, Staunton, VA, 24401

3 Bed
2 Bath
2323 sft

351 Campbell St, Staunton, VA, 24401

3 Bed
1 Bath
1134 sft

2517 N Sharlaine Dr, Staunton, VA, 24401

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 Stuarts Draft at 50 Twin Hill Rd, Stuarts Draft, VA, 24477 priced at $319,000 converts $2,364/mo rent into $457/mo cash flow after a $1,561/mo obligation. Total monthly income equals $2,364/mo, and annual cash flow totals $5,489/yr on $105,749 invested. Return on cash invested prints 25.1% in year one, and rental yield reads 8.89% against a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation compiles into $88,134 by year five. Five-year ROI reaches 130.42% and total cumulative return in cash sums $137,917. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,364/mo property income covering a $1,561/mo payment, not borrower’s personal income.

Single Family

Built in 1965

1 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,871 (100%)
Owner Occupied HU	3,623 (74.4%)
Renter Occupied HU	980 (20.1%)
Vacant Housing Units	268 ( 5.5%)
Median Home Value	$298,170
Average Home Value	$328,375