Aruba Bay Plan, Grace HillKilmarnockVA22482
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
Investment property for sale in Kilmarnock at Aruba Bay Plan, Grace Hill, Kilmarnock, VA, 22482 earns $380/mo cash flow from $2,024/mo rent with a $1,346/mo payment. Total monthly income totals $2,024/mo, and annual cash flow totals $4,561/yr on $91,159 capital. ROI tracks 24.91% on current figures, and rental yield reads 8.83% at a $274,990 purchase. Equity gained on principal adds $1,774/yr, and 5% annual appreciation supports $75,975 over five years. Five-year ROI reaches 129.45% and total cumulative return in cash sums $118,004. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,024/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22482, Kilmarnock, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,780 (100%) |
| Owner Occupied HU | 1,051 (59.0%) |
| Renter Occupied HU | 255 (14.3%) |
| Vacant Housing Units | 474 (26.6%) |
| Median Home Value | $473,636 |
| Average Home Value | $521,606 |
Housing Distribution
Address Breakdown
Residential
1,296
Single Family
1,296
Multi-Family
0
Businesses
363
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A