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 935 Marsac St, Charlottesville, VA, 22901 priced at $495,000 pairs $3,152/mo rent with $43/mo cash flow after a $2,423/mo payment. Total monthly income equals $3,152/mo, and annual cash flow comes to $513/yr on $164,093 invested. Return on cash invested is 20.22% in year one, and rental yield stands at 7.64% on a $495,000 basis. Equity gained on principal adds $3,194/yr, and 5% annual appreciation accumulates to $136,759 by year five. Five-year ROI measures 104.64% and total cumulative return in cash reaches $171,706. For financing, Ziffy Mortgage’s DSCR program evaluates $3,152/mo property income against a $2,423/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2022
6,534 sqft lot
$N/A/sqft
$150 monthly HOA
Neighborhood data shown for ZIP Code: 22901, Charlottesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,906 (100%) |
| Owner Occupied HU | 8,917 (52.7%) |
| Renter Occupied HU | 6,745 (39.9%) |
| Vacant Housing Units | 1,244 ( 7.4%) |
| Median Home Value | $546,217 |
| Average Home Value | $630,845 |
Residential
16,845
Single Family
13,820
Multi-Family
3,025
Businesses
1,227
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $495,000 |
| 2023-03-06 | Sold | $423,255 |
| 2022-09-30 | Pending sale | $415,475 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $3619.26 | 69.93% | $423,800 | -6.05% |
| 2023-04-03 | $2129.88 | 232.53% | $451,100 | 501.47% |
| 2022-04-03 | $640.50 | N/A | $75,000 | N/A |
Listed by: Paul Mcartor • AVENUE REALTY, LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #662509
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.
