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% |
Rental property for sale in Basye at 547 King St UNIT A, Basye, VA, 22810 offers $1,567/mo rent that, after a $1,170/mo payment, leaves $138/mo cash flow. Total monthly income is $1,567/mo, and annual cash flow is $1,657/yr on $79,229 cash. Return on cash invested measures 22% in year one, and rental yield stands at 7.87% at a $239,000 entry. Equity gained on principal adds $1,542/yr while 5% annual appreciation compounds into $66,031 by year five. Five-year ROI records 113.84% and total cumulative return in cash reaches $90,192. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,567/mo property income versus a $1,170/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22810, Basye, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,275 (100%) |
| Owner Occupied HU | 408 (32.0%) |
| Renter Occupied HU | 81 ( 6.4%) |
| Vacant Housing Units | 786 (61.6%) |
| Median Home Value | $298,438 |
| Average Home Value | $319,498 |
Residential
114
Single Family
114
Multi-Family
0
Businesses
36
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Crystal Fleming • Skyline Team Real Estate
Mls Name: Bright MLS
Mls ID: #VASH2012900
