66 Samuel Bears RdWeyers CaveVA24486
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Weyers Cave rental at 66 Samuel Bears Rd, Weyers Cave, VA, 24486 sits in the solid-income band: 8.14% gross yield, $2,816/mo rent, $336/mo net after the $1,866/mo debt service, DSCR 1.51. Entry price of $415,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $114,657 and $3,822/yr in principal reduction bring total cumulative return to $178,587.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $336 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,816 |
| Total Monthly Debt Service | $2,316 |
| DSCR Ratio | 1.22x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1985
1.11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24486, Weyers Cave, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,508 (100%) |
| Owner Occupied HU | 1,207 (80.0%) |
| Renter Occupied HU | 227 (15.1%) |
| Vacant Housing Units | 74 ( 4.9%) |
| Median Home Value | $348,842 |
| Average Home Value | $383,575 |
Housing Distribution
Address Breakdown
Residential
1,472
Single Family
1,375
Multi-Family
97
Businesses
127
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
Single Family
Built in 1985
1.11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24486, Weyers Cave, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,508 (100%) |
| Owner Occupied HU | 1,207 (80.0%) |
| Renter Occupied HU | 227 (15.1%) |
| Vacant Housing Units | 74 ( 4.9%) |
| Median Home Value | $348,842 |
| Average Home Value | $383,575 |
Housing Distribution
Address Breakdown
Residential
1,472
Single Family
1,375
Multi-Family
97
Businesses
127
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nina Zotov • Trobaugh Group
Mls Name: HRAR
Mls ID: #658498
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.