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 Crozet at 6223 Raynor Pl, Crozet, VA, 22932 priced at $750,000 converts $4,559/mo rent into $7/mo cash flow after a $3,671/mo obligation. Total monthly income equals $4,559/mo, and annual cash flow totals $78/yr on $246,750 invested. Return on cash invested prints 20.09% in year one, and rental yield reads 7.29% against a $750,000 entry. Equity gained on principal adds $4,840/yr, while 5% annual appreciation compiles into $207,211 by year five. Five-year ROI reaches 103.64% and total cumulative return in cash sums $255,738. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,559/mo property income covering a $3,671/mo payment, not borrower’s personal income.
Single Family
Built in 2022
4,356 sqft lot
$N/A/sqft
$207 quarterly HOA
Neighborhood data shown for ZIP Code: 22932, Crozet, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,251 (100%) |
| Owner Occupied HU | 3,578 (68.1%) |
| Renter Occupied HU | 1,139 (21.7%) |
| Vacant Housing Units | 534 (10.2%) |
| Median Home Value | $595,966 |
| Average Home Value | $658,867 |
Residential
4,868
Single Family
4,494
Multi-Family
374
Businesses
249
Date | Event | Price |
|---|---|---|
| 2024-10-25 | Listed for sale | $750,000 |
| 2022-12-02 | Sold | $642,863 |
| 2022-03-07 | Pending sale | $622,044 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-11 | $5542.46 | 3.23% | $649,000 | 3.23% |
| 2023-11-11 | $5369.10 | 249.28% | $628,700 | 249.28% |
| 2022-11-11 | $1537.20 | 10.77% | $180,000 | 10.77% |
Listed by: Noah Libby Kopp • LORING WOODRIFF REAL ESTATE ASSOCIATES
Mls Name: CAAR
Mls Provider:
Mls ID: #658126
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.
