5003 Dunnagan DrCrozetVA22932
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
Investment Highlights
Investment property for sale in Crozet at 5003 Dunnagan Dr, Crozet, VA, 22932 listed at $402,495 pairs $2,760/mo rent with a $1,970/mo payment to leave $354/mo cash flow. Total monthly income runs $2,760/mo, and annual cash flow reaches $4,248/yr on $133,427 cash to close. Return on cash invested measures 23.09% in year one, and rental yield registers 8.23% at a $402,495 basis. Equity gained on principal adds $2,597/yr, and annual property appreciation at 5% supports $111,202 by year five. Five-year ROI tracks 119.63% and total cumulative return in cash totals $159,619. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,760/mo property income relative to a $1,970/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22932, Crozet, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,251 (100%) |
| Owner Occupied HU | 3,578 (68.1%) |
| Renter Occupied HU | 1,139 (21.7%) |
| Vacant Housing Units | 534 (10.2%) |
| Median Home Value | $595,966 |
| Average Home Value | $658,867 |
Housing Distribution
Address Breakdown
Residential
4,868
Single Family
4,494
Multi-Family
374
Businesses
249
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices