Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Schuyler at 5035 Green Creek Rd, Schuyler, VA, 22969 listed at $299,660 pairs $1,940/mo rent with a $1,467/mo payment to leave $148/mo cash flow. Total monthly income runs $1,940/mo, and annual cash flow reaches $1,780/yr on $99,337 cash to close. Return on cash invested measures 21.7% in year one, and rental yield registers 7.77% at a $299,660 basis. Equity gained on principal adds $1,934/yr, and annual property appreciation at 5% supports $82,791 by year five. Five-year ROI tracks 112.2% and total cumulative return in cash totals $111,457. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,940/mo property income relative to a $1,467/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1920
2.06 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22969, Schuyler, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 650 (100%) |
| Owner Occupied HU | 445 (68.5%) |
| Renter Occupied HU | 91 (14.0%) |
| Vacant Housing Units | 114 (17.5%) |
| Median Home Value | $348,958 |
| Average Home Value | $509,820 |
Residential
595
Single Family
595
Multi-Family
0
Businesses
16
Date | Event | Price |
|---|---|---|
| 2025-11-17 | Sold | $299,660 |
| 2025-09-30 | Pending sale | $275,000 |
| 2025-09-26 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-20 | $1528.74 | -1.15% | $171,000 | -5.58% |
| 2024-12-20 | $1546.60 | 20.17% | $181,100 | 20.17% |
| 2023-12-20 | $1286.98 | -21.43% | $150,700 | -21.43% |
Listed by: BRITTNEY WILLS • LORING WOODRIFF REAL ESTATE ASSOCIATES
Mls Name: CAAR
Mls Provider:
Mls ID: #669428
