80 Oriskany SqEagle RockVA24085
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 80 Oriskany Sq, Eagle Rock, VA, 24085 in Eagle Rock speaks for itself: 11.16% gross on a $995,000 price, generating $9,254/mo in rent and $3,306/mo in net income after the $4,474/mo debt service. DSCR 2.07, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $39,678 stacks alongside $274,900 in projected five-year appreciation and $9,164/yr in principal reduction. Projected total cumulative return: $589,160.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $3,306 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $9,254 |
| Total Monthly Debt Service | $5,552 |
| DSCR Ratio | 1.67x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2008
35.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24085, Eagle Rock, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,205 (100%) |
| Owner Occupied HU | 797 (66.1%) |
| Renter Occupied HU | 92 ( 7.6%) |
| Vacant Housing Units | 316 (26.2%) |
| Median Home Value | $209,954 |
| Average Home Value | $229,749 |
Housing Distribution
Address Breakdown
Residential
935
Single Family
935
Multi-Family
0
Businesses
26
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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
Single Family
Built in 2008
35.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24085, Eagle Rock, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,205 (100%) |
| Owner Occupied HU | 797 (66.1%) |
| Renter Occupied HU | 92 ( 7.6%) |
| Vacant Housing Units | 316 (26.2%) |
| Median Home Value | $209,954 |
| Average Home Value | $229,749 |
Housing Distribution
Address Breakdown
Residential
935
Single Family
935
Multi-Family
0
Businesses
26
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: RVAR
Mls ID: #926212