871 Shady LnDunnsvilleVA22454
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 Dunnsville at 871 Shady Ln, Dunnsville, VA, 22454 priced at $439,950 converts $2,807/mo rent into $177/mo cash flow after a $2,153/mo obligation. Total monthly income equals $2,807/mo, and annual cash flow totals $2,129/yr on $145,843 invested. Return on cash invested prints 21.37% in year one, and rental yield reads 7.66% against a $439,950 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation compiles into $121,550 by year five. Five-year ROI reaches 110.4% and total cumulative return in cash sums $161,010. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,807/mo property income covering a $2,153/mo payment, not borrower’s personal income.
Single Family
Built in 2018
2.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22454, Dunnsville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,209 (100%) |
| Owner Occupied HU | 632 (52.3%) |
| Renter Occupied HU | 184 (15.2%) |
| Vacant Housing Units | 393 (32.5%) |
| Median Home Value | $287,288 |
| Average Home Value | $377,571 |
Housing Distribution
Address Breakdown
Residential
868
Single Family
868
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rachel Porter • Keeton & Co Real Estate
Mls Name: CVRMLS
Mls ID: #2524397