7854 Waverley Mill CtGainesvilleVA20155
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 7854 Waverley Mill Ct, Gainesville, VA, 20155 listed at $245,000 pairs $2,114/mo rent with a $1,199/mo payment to leave $650/mo cash flow. Total monthly income runs $2,114/mo, and annual cash flow reaches $7,795/yr on $81,218 cash to close. Return on cash invested measures 29.51% in year one, and rental yield registers 10.35% at a $245,000 basis. Equity gained on principal adds $1,581/yr, and annual property appreciation at 5% supports $67,689 by year five. Five-year ROI tracks 154.06% and total cumulative return in cash totals $125,124. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,114/mo property income relative to a $1,199/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1988
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: James Carter • Carter Realty
Mls Name: Bright MLS
Mls ID: #VAPW2103450