77 Byway CirKilmarnockVA22482
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 Kilmarnock at 77 Byway Cir, Kilmarnock, VA, 22482 with 5% annual appreciation on a $302,990 basis while $2,940/mo rent supports operations. Total monthly income totals $2,940/mo and a $1,483/mo payment preserves $1,129/mo for cash returns. Annual cash flow comes to $13,545/yr on $100,441 deployed, and return on cash invested reaches 33.39% in year one. Equity gained on principal adds $1,955/yr, and five-year appreciation sums $83,711 alongside rental yield of 11.64%. Five-year ROI measures 174.89% and total cumulative return in cash totals $175,659.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,940/mo property income versus a $1,483/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22482, Kilmarnock, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,780 (100%) |
| Owner Occupied HU | 1,051 (59.0%) |
| Renter Occupied HU | 255 (14.3%) |
| Vacant Housing Units | 474 (26.6%) |
| Median Home Value | $473,636 |
| Average Home Value | $521,606 |
Housing Distribution
Address Breakdown
Residential
1,296
Single Family
1,296
Multi-Family
0
Businesses
363
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kat Flaherty- Springwood of Kilmarnock • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A