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 Stuarts Draft at 96 Lofty Cir, Stuarts Draft, VA, 24477 generates $2,942/mo in rent and, after a $1,958/mo payment, leaves $538/mo in cash flow. Total monthly income is $2,942/mo, and annual cash flow is $6,458/yr on $132,600 invested. Return on cash invested sits at 24.78% in year one, and rental yield is 8.83% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 128.75% and total cumulative return in cash sums $170,728. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,942/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
0.38 Acres lot
$N/A/sqft
$150 annually HOA
Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,871 (100%) |
| Owner Occupied HU | 3,623 (74.4%) |
| Renter Occupied HU | 980 (20.1%) |
| Vacant Housing Units | 268 ( 5.5%) |
| Median Home Value | $298,170 |
| Average Home Value | $328,375 |
Residential
4,643
Single Family
4,497
Multi-Family
146
Businesses
259
Date | Event | Price |
|---|---|---|
| 2025-08-14 | Sold | $400,000 |
| 2025-06-19 | Pending sale | $400,000 |
| 2025-06-13 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-24 | $1745.12 | N/A | $335,600 | N/A |
| 2024-10-24 | $1745.12 | 16.10% | $335,600 | 40.65% |
| 2023-10-24 | $1503.18 | N/A | $238,600 | N/A |
Listed by: GREG KAPLAN • RE/MAX ADVANTAGE-WAYNESBORO
Mls Name: CAAR
Mls Provider:
Mls ID: #665749
