Beacon Plan, Villages at Bartlett StationCarrolltonVA23314
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
Rental property for sale in Carrollton at Beacon Plan, Villages at Bartlett Station, Carrollton, VA, 23314 offers $1,998/mo rent that, after a $1,380/mo payment, leaves $313/mo cash flow. Total monthly income is $1,998/mo, and annual cash flow is $3,750/yr on $93,480 cash. Return on cash invested measures 23.92% in year one, and rental yield stands at 8.5% at a $281,990 entry. Equity gained on principal adds $1,820/yr while 5% annual appreciation compounds into $77,909 by year five. Five-year ROI records 124.09% and total cumulative return in cash reaches $116,001. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,998/mo property income versus a $1,380/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23314, Carrollton, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,391 (100%) |
| Owner Occupied HU | 3,098 (70.6%) |
| Renter Occupied HU | 1,001 (22.8%) |
| Vacant Housing Units | 292 ( 6.6%) |
| Median Home Value | $451,834 |
| Average Home Value | $522,582 |
Housing Distribution
Address Breakdown
Residential
4,094
Single Family
4,094
Multi-Family
0
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Franciscus Homes
Mls Name: Franciscus Homes
Mls Provider:
Mls ID: #N/A