Beacon Plan, Villages at Bartlett StationEuzgfx CarrolltonVA23314
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 Euzgfx Carrollton at Beacon Plan, Villages at Bartlett Station, Euzgfx Carrollton, VA, 23314 uses $91,869 cash to close to unlock $4,101/yr annual cash flow and $342/mo monthly cash flow. Total monthly income runs $1,998/mo, and a $1,356/mo payment keeps the spread at $342/mo. Purchase price stands at $277,130, and rental yield measures 8.65% with $1,998/mo rent. Return on cash invested shows 24.37% in year one, and 5% annual appreciation builds toward $76,566 over five years. Five-year ROI reaches 126.5% and total cumulative return in cash records $116,216. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,998/mo property income covering a $1,356/mo payment rather than investor’s personal income.
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