8565 Pellam Ct, Marshall, VA, 20115 | $378/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

8565 Pellam Ct, Marshall, VA, 20115 | $378/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1008 sft

16297 Black Hill Rd, Rixeyville, VA, 22737

3 Bed
1 Bath
1064 sft

297 Tiger Valley Rd, Washington, VA, 22747

2 Bed
2 Bath
1310 sft

1032 Deal Pl, Amissville, VA, 20106

3 Bed
2 Bath
864 sft

8452 Turnbull Rd, Warrenton, VA, 20186

Nearby investment properties with comparable prices

3 Bed
1 Bath
1008 sft

16297 Black Hill Rd, Rixeyville, VA, 22737

3 Bed
3 Bath
1700 sft

161 Apache Trl, Chester Gap, VA, 22623

3 Bed
1 Bath
960 sft

11700 Hazel River Rd, Rixeyville, VA, 22737

2 Bed
1 Bath
1240 sft

5095 Leeds Manor Rd, Hume, VA, 22639

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Marshall at 8565 Pellam Ct, Marshall, VA, 20115 listed at $339,000 pairs $2,404/mo rent with a $1,659/mo payment to leave $378/mo cash flow. Total monthly income runs $2,404/mo, and annual cash flow reaches $4,533/yr on $112,379 cash to close. Return on cash invested measures 23.94% in year one, and rental yield registers 8.51% at a $339,000 basis. Equity gained on principal adds $2,188/yr, and annual property appreciation at 5% supports $93,659 by year five. Five-year ROI tracks 124.19% and total cumulative return in cash totals $139,564. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,404/mo property income relative to a $1,659/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1978

1,198 sqft lot

$N/A/sqft

No HOA

More details about the property

Adorable townhome in the quaint Village of Marshall, VA. Ideally located on a dead end street so no thru traffic. Brick front and lovingly maintained. Inside you will find a front living room with large bay window. A spacious kitchen table area feels like the perfect place to gather. The kitchen is open and has a stove, microwave and sink with window above it that looks out to the back yard. Closets are a plenty and there is a storage closet under the stairs, a front hall closet and an outside storage closet off the back patio. Upstairs there are 3 bedrooms and a full hall bath. The primary bedroom has 2 big wall closets and plenty of space for a king bed and dressers. There is a linen closet in the hallway. The second bedroom will hold a queen bed and the third will hold a double bed. Both have wall closets. Furnace was replaced in 2019, Hot water heater 2016. Grassy back yard, a concrete patio landing and privacy fencing so you can enjoy the yard all summer.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20115, Marshall, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,954 (100%)
Owner Occupied HU	2,105 (71.3%)
Renter Occupied HU	597 (20.2%)
Vacant Housing Units	252 ( 8.5%)
Median Home Value	$687,652
Average Home Value	$796,613