860 Buckhorn TrlEarlysvilleVA22936
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
Rental property for sale in Earlysville at 860 Buckhorn Trl, Earlysville, VA, 22936 offers $3,222/mo rent that, after a $2,251/mo payment, leaves $450/mo cash flow. Total monthly income is $3,222/mo, and annual cash flow is $5,401/yr on $152,490 cash. Return on cash invested measures 23.45% in year one, and rental yield stands at 8.41% at a $460,000 entry. Equity gained on principal adds $2,968/yr while 5% annual appreciation compounds into $127,090 by year five. Five-year ROI records 121.64% and total cumulative return in cash reaches $185,485. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,222/mo property income versus a $2,251/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
0.99 Acres lot
$N/A/sqft
$193 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22936, Earlysville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,504 (100%) |
| Owner Occupied HU | 2,100 (83.9%) |
| Renter Occupied HU | 292 (11.7%) |
| Vacant Housing Units | 112 ( 4.5%) |
| Median Home Value | $643,072 |
| Average Home Value | $706,327 |
Housing Distribution
Address Breakdown
Residential
2,472
Single Family
2,073
Multi-Family
399
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: SHANNON THOMAS • CORE REAL ESTATE PARTNERS LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #668207