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 Charlottesville at 906 Rock Creek Rd, Charlottesville, VA, 22903 priced at $325,000 pairs $2,080/mo rent with $137/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,080/mo, and annual cash flow comes to $1,643/yr on $107,738 invested. Return on cash invested is 21.43% in year one, and rental yield stands at 7.68% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 110.74% and total cumulative return in cash reaches $119,305. For financing, Ziffy Mortgage’s DSCR program evaluates $2,080/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1975
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22903, Charlottesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,943 (100%) |
| Owner Occupied HU | 7,004 (37.0%) |
| Renter Occupied HU | 10,256 (54.1%) |
| Vacant Housing Units | 1,683 ( 8.9%) |
| Median Home Value | $603,432 |
| Average Home Value | $711,730 |
Residential
18,660
Single Family
13,524
Multi-Family
5,136
Businesses
1,241
Date | Event | Price |
|---|---|---|
| 2024-10-25 | Listed for sale | $325,000 |
| 2012-12-08 | Listing removed | $115,000 |
| 2012-06-30 | Price change | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-11 | $1015.20 | 6.44% | $211,500 | 6.44% |
| 2022-11-11 | $953.76 | -37.14% | $198,700 | 24.42% |
| 2021-11-11 | $1517.16 | N/A | $159,700 | N/A |
Listed by: Roxanne Carter-Johnston • EXP REALTY LLC, - RICHMOND
Mls Name: CAAR
Mls Provider:
Mls ID: #658151
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
