Augusta II Plan, Westerleigh, Moseley, VA, 23120 | $573/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Augusta II Plan, Westerleigh, Moseley, VA, 23120 | $573/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Olivia Plan, Legacy Park at Magnolia Green

5 Bed
4 Bath
2787 sft

Olivia Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112

4 Bed
3 Bath
2991 sft

Wesley Plan, Legacy Park, Moseley, VA, 23120

Florence Plan, Legacy Park at Magnolia Green

5 Bed
4 Bath
3119 sft

Florence Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112

4 Bed
3 Bath
3765 sft

12213 Golden Aster Ter, Moseley, VA, 23120

Nearby investment properties with comparable prices

$ 623,600

ROI

Cash Flow/m

- Bed
- Bath
- sft

Woolridge Rd #UECY48, Moseley, VA, 23120

4 Bed
3 Bath
2501 sft

Carriage House Ct, Amelia Court House, VA, 23002

$ 620,100

ROI

Cash Flow/m

- Bed
- Bath
- sft

17206 Gossamer Dr #YG69HJ, Yg69hj Moseley, VA, 23120

4 Bed
4 Bath
3459 sft

Lancaster Plan, Westerleigh, Moseley, VA, 23120

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

Investment property for sale in Moseley at Augusta II Plan, Westerleigh, Moseley, VA, 23120 offers a 8.45% rental yield on a $623,950 purchase with $4,393/mo rent. Total monthly income registers $4,393/mo, and a $3,054/mo payment leaves $573/mo available for distribution. Annual cash flow reaches $6,877/yr on $205,280 to close, and return on cash invested stands at 23.41% in year one. Equity gained on principal adds $4,026/yr while 5% annual appreciation supports $172,386 over five years. Portfolio math shows five-year ROI at 121.52% and total cumulative return in cash at $249,451. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,393/mo property income against a $3,054/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

$90 monthly HOA

More details about the property

Build the Augusta II Home Plan by Main Street Homes! This stunning Energy Star certified two-story home offers 9-foot ceilings on the first floor, an open floor plan, four bedrooms, three bathrooms, and a two-car garage. This versatile plan incorporates a dining room off the foyer that leads to a spacious gourmet kitchen with large island opening to a kitchen nook and 2-story great room. Located off of the garage, are a spacious laundry room, bathroom, and a guest bedroom or flex room. The first-floor private primary bedroom is located off of the great room and offers a large walk-in closet and en suite that includes a double vanity, garden tub, and shower with bench. The second floor has two bedrooms, a bathroom, and an expansive open loft. Additional options are available including a sunroom grand, screen porch, fifth bedroom suite, second floor Jack & Jill bathroom, and more to personalize this home to meet the way you want to live.

Neighborhood Data

Neighborhood data shown for ZIP Code: 23120, Moseley, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,429 (100%)
Owner Occupied HU	4,753 (87.5%)
Renter Occupied HU	535 ( 9.9%)
Vacant Housing Units	141 ( 2.6%)
Median Home Value	$564,030
Average Home Value	$578,969