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% |
Investment property for sale in Gainesville at 6709 Buglecall Pl, Gainesville, VA, 20155 offers a 8.21% rental yield on a $895,000 purchase with $6,120/mo rent. Total monthly income registers $6,120/mo, and a $4,381/mo payment leaves $769/mo available for distribution. Annual cash flow reaches $9,233/yr on $294,455 to close, and return on cash invested stands at 23.2% in year one. Equity gained on principal adds $5,775/yr while 5% annual appreciation supports $247,272 over five years. Portfolio math shows five-year ROI at 120.16% and total cumulative return in cash at $353,810. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,120/mo property income against a $4,381/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1998
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20155, Gainesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,010 (100%) |
| Owner Occupied HU | 11,157 (85.8%) |
| Renter Occupied HU | 1,615 (12.4%) |
| Vacant Housing Units | 238 ( 1.8%) |
| Median Home Value | $684,202 |
| Average Home Value | $725,420 |
Residential
12,972
Single Family
12,092
Multi-Family
880
Businesses
704
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: Roxanne Winfrey • Real Broker, LLC
Mls Name: Bright MLS
Mls ID: #VAPW2099750
