Augusta II Plan, WesterleighMoseleyVA23120
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 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
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 |
Housing Distribution
Address Breakdown
Residential
6,308
Single Family
6,308
Multi-Family
0
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
