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% |
Investment property for sale in Roseland at 984 Jennys Creek Rd, Roseland, VA, 22967 offers a 10.69% rental yield on a $324,900 purchase with $2,893/mo rent. Total monthly income registers $2,893/mo, and a $1,590/mo payment leaves $951/mo available for distribution. Annual cash flow reaches $11,412/yr on $107,704 to close, and return on cash invested stands at 30.5% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,764 over five years. Portfolio math shows five-year ROI at 159.43% and total cumulative return in cash at $171,713. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,893/mo property income against a $1,590/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
2.01 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22967, Roseland, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,375 (100%) |
| Owner Occupied HU | 853 (25.3%) |
| Renter Occupied HU | 199 ( 5.9%) |
| Vacant Housing Units | 2,323 (68.8%) |
| Median Home Value | $425,000 |
| Average Home Value | $502,459 |
Residential
1,117
Single Family
1,117
Multi-Family
0
Businesses
40
Date | Event | Price |
|---|---|---|
| 2025-09-03 | Listed for sale | $324,900 |
| 2018-11-06 | Listing removed | $1,000 |
| 2018-10-18 | Listed for rent | $1,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $2217.80 | N/A | $341,200 | N/A |
| 2022-09-04 | $2217.80 | 28.45% | $341,200 | 42.29% |
| 2021-09-04 | $1726.56 | N/A | $239,800 | N/A |
What's Special
Access
Listed by: Jennifer Baker • City Properties 2 LLC
Mls Name: LMLS
Mls Provider:
Mls ID: #361660
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.
