7170 Little Thames Dr #179GainesvilleVA20155
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
Rental property for sale in Gainesville at 7170 Little Thames Dr #179, Gainesville, VA, 20155 generates $2,953/mo in rent and, after a $1,934/mo payment, leaves $487/mo in cash flow. Total monthly income is $2,953/mo, and annual cash flow is $5,849/yr on $130,976 invested. Return on cash invested sits at 24.37% in year one, and rental yield is 8.97% on a $395,100 entry. Equity gained on principal adds $2,550/yr, while 5% annual appreciation builds toward $109,159 over five years. Five-year ROI reaches 126.87% and total cumulative return in cash sums $166,165. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,953/mo property income rather than buyer’s personal income.
Townhouse
Built in 2006
1,191 sqft lot
$N/A/sqft
$70 monthly 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A