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 Ruther Glen at 80 Albertson Ct, Ruther Glen, VA, 22546 generates $2,557/mo in rent and, after a $1,957/mo payment, leaves $167/mo in cash flow. Total monthly income is $2,557/mo, and annual cash flow is $2,001/yr on $132,567 invested. Return on cash invested sits at 21.42% in year one, and rental yield is 7.67% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 110.65% and total cumulative return in cash sums $146,684. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,557/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22546, Ruther Glen, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,685 (100%) |
| Owner Occupied HU | 6,067 (78.9%) |
| Renter Occupied HU | 1,020 (13.3%) |
| Vacant Housing Units | 598 ( 7.8%) |
| Median Home Value | $314,950 |
| Average Home Value | $339,388 |
Residential
7,237
Single Family
7,237
Multi-Family
0
Businesses
252
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Alex Belcher • Belcher Real Estate, LLC.
Mls Name: Bright MLS
Mls ID: #VACV2009148
