515 Windsor Rd NWWillisVA24380
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 Willis at 515 Windsor Rd NW, Willis, VA, 24380 offers a 11.77% rental yield on a $239,000 purchase with $2,345/mo rent. Total monthly income registers $2,345/mo, and a $1,170/mo payment leaves $916/mo available for distribution. Annual cash flow reaches $10,993/yr on $79,229 to close, and return on cash invested stands at 33.78% in year one. Equity gained on principal adds $1,542/yr while 5% annual appreciation supports $66,031 over five years. Portfolio math shows five-year ROI at 177.03% and total cumulative return in cash at $140,256. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,345/mo property income against a $1,170/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2020
6.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24380, Willis, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,506 (100%) |
| Owner Occupied HU | 962 (63.9%) |
| Renter Occupied HU | 213 (14.1%) |
| Vacant Housing Units | 331 (22.0%) |
| Median Home Value | $220,000 |
| Average Home Value | $280,229 |
Housing Distribution
Address Breakdown
Residential
1,268
Single Family
1,268
Multi-Family
0
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices