Ballad Plan, Courthouse Commons TownhomesSpotsylvaniaVA22553
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 Spotsylvania at Ballad Plan, Courthouse Commons Townhomes, Spotsylvania, VA, 22553 offers a 9.13% rental yield on a $409,990 purchase with $3,118/mo rent. Total monthly income registers $3,118/mo, and a $2,007/mo payment leaves $667/mo available for distribution. Annual cash flow reaches $8,002/yr on $135,912 to close, and return on cash invested stands at 25.8% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,273 over five years. Portfolio math shows five-year ROI at 134.13% and total cumulative return in cash at $182,300. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,118/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22553, Spotsylvania, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,156 (100%) |
| Owner Occupied HU | 4,810 (78.1%) |
| Renter Occupied HU | 1,001 (16.3%) |
| Vacant Housing Units | 345 ( 5.6%) |
| Median Home Value | $518,692 |
| Average Home Value | $535,731 |
Housing Distribution
Address Breakdown
Residential
6,110
Single Family
5,950
Multi-Family
160
Businesses
428
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