Augusta II Plan, Tuckahoe Bridge, Manakin Sabot, VA, 23103 | $894/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

7 Bed
5 Bath
6676 sft

6430 Arwen Mews, Moseley, VA, 23120

6 Bed
6 Bath
4354 sft

2001 W Grace St, Richmond, VA, 23220

4 Bed
4 Bath
2946 sft

4712 Melbrook Way, Moseley, VA, 23120

5 Bed
4 Bath
3656 sft

9321 Willies Way Trl, Mechanicsville, VA, 23116

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

3426 Carlton St #11A, Richmond, VA, 23230

4 Bed
3 Bath
1814 sft

1615 W Laburnum Ave, Richmond, VA, 23227

3 Bed
2 Bath
2404 sft

The Iris Plan, River Mill, Allen, VA, 23059

4 Bed
4 Bath
2984 sft

Tiffany II Plan, RounTrey, Midlothian, VA, 23112

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Manakin Sabot at Augusta II Plan, Tuckahoe Bridge, Manakin Sabot, VA, 23103 priced at $745,950 converts $5,353/mo rent into $894/mo cash flow after a $3,651/mo obligation. Total monthly income equals $5,353/mo, and annual cash flow totals $10,727/yr on $245,418 invested. Return on cash invested prints 24.43% in year one, and rental yield reads 8.61% against a $745,950 entry. Equity gained on principal adds $4,814/yr, while 5% annual appreciation compiles into $206,092 by year five. Five-year ROI reaches 126.77% and total cumulative return in cash sums $311,118. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,353/mo property income covering a $3,651/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA