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 Roseland at 671 Crabtree Falls Hwy, Roseland, VA, 22967 priced at $1,000,000 converts $3,235/mo rent into after a $4,895/mo obligation. Total monthly income equals $3,235/mo. Return on cash invested prints 10.05% in year one, and rental yield reads 3.88% against a $1,000,000 entry. Equity gained on principal adds $6,453/yr, while 5% annual appreciation compiles into $276,282 by year five. Five-year ROI reaches 49.68% and total cumulative return in cash sums $163,444. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,235/mo property income covering a $4,895/mo payment, not borrower’s personal income.
Single Family
Built in 1930
97 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22967, Roseland, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,375 (100%) |
| Owner Occupied HU | 853 (25.3%) |
| Renter Occupied HU | 199 ( 5.9%) |
| Vacant Housing Units | 2,323 (68.8%) |
| Median Home Value | $425,000 |
| Average Home Value | $502,459 |
Residential
1,117
Single Family
1,117
Multi-Family
0
Businesses
40
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Sold | $1,000,000 |
| 2025-06-01 | Pending sale | $1,100,000 |
| 2025-05-14 | Listed for sale | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-27 | $1864.86 | N/A | $859,700 | N/A |
| 2022-10-27 | $1864.86 | 11.31% | $859,700 | 6.73% |
| 2021-10-27 | $1675.44 | N/A | $805,500 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
