








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 Reva at 5077 W Hoover Rd, Reva, VA, 22735 offers a 8.48% rental yield on a $800,000 purchase with $5,651/mo rent. Total monthly income registers $5,651/mo, and a $3,916/mo payment leaves $868/mo available for distribution. Annual cash flow reaches $10,420/yr on $263,200 to close, and return on cash invested stands at 24.02% in year one. Equity gained on principal adds $5,162/yr while 5% annual appreciation supports $221,025 over five years. Portfolio math shows five-year ROI at 124.58% and total cumulative return in cash at $327,884. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,651/mo property income against a $3,916/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
9.91 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22735, Reva, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 791 (100%) |
| Owner Occupied HU | 646 (81.7%) |
| Renter Occupied HU | 77 ( 9.7%) |
| Vacant Housing Units | 68 ( 8.6%) |
| Median Home Value | $422,078 |
| Average Home Value | $482,399 |
Residential
899
Single Family
899
Multi-Family
0
Businesses
0
Date | Event | Price |
|---|---|---|
| 2025-03-27 | Listed for sale | $800,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-28 | $4713.80 | N/A | $637,000 | N/A |
| 2022-03-28 | $4713.80 | 4.23% | $637,000 | N/A |
| 2021-03-28 | $4522.70 | N/A | $637,000 | N/A |



Listed by: Sasha Tripp • STORY HOUSE REAL ESTATE
Mls Name: CAAR
Mls Provider:
Mls ID: #662321
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.