504 Pheasant RunVirginia BeachVA23452
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
Rental property for sale in Virginia Beach at 504 Pheasant Run, Virginia Beach, VA, 23452 priced at $190,000 pairs $1,477/mo rent with $341/mo cash flow after a $930/mo payment. Total monthly income equals $1,477/mo, and annual cash flow comes to $4,094/yr on $62,985 invested. Return on cash invested is 26.41% in year one, and rental yield stands at 9.33% on a $190,000 basis. Equity gained on principal adds $1,226/yr, and 5% annual appreciation accumulates to $52,494 by year five. Five-year ROI measures 137.5% and total cumulative return in cash reaches $86,604. For financing, Ziffy Mortgage’s DSCR program evaluates $1,477/mo property income against a $930/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23452, Virginia Beach, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,682 (100%) |
| Owner Occupied HU | 14,536 (61.4%) |
| Renter Occupied HU | 8,344 (35.2%) |
| Vacant Housing Units | 802 ( 3.4%) |
| Median Home Value | $388,463 |
| Average Home Value | $528,188 |
Housing Distribution
Address Breakdown
Residential
23,604
Single Family
20,038
Multi-Family
3,566
Businesses
2,560
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Pierce • 1st Class Real Estate Flagship
Mls Name: REIN Inc.
Mls ID: #10610106