7096 Little Thames DrGainesvilleVA20155
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
Investment Highlights
Investment property for sale in Gainesville at 7096 Little Thames Dr, Gainesville, VA, 20155 earns $964/mo cash flow from $3,415/mo rent with a $2,007/mo payment. Total monthly income totals $3,415/mo, and annual cash flow totals $11,566/yr on $135,915 capital. ROI tracks 28.42% on current figures, and rental yield reads 10% at a $410,000 purchase. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,275 over five years. Five-year ROI reaches 148.2% and total cumulative return in cash sums $201,419. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,415/mo property income instead of your personal income.
Condo
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20155, Gainesville, VA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,972
Single Family
12,092
Multi-Family
880
Businesses
704
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mr. Steven Joseph • Steven Joseph Real Estate LLC
Mls Name: Bright MLS
Mls ID: #VAPW2107634