Cambridge Plan, Wescott CondosMidlothianVA23112
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 Midlothian at Cambridge Plan, Wescott Condos, Midlothian, VA, 23112 priced at $401,655 pairs $2,504/mo rent with $103/mo cash flow after a $1,966/mo payment. Total monthly income equals $2,504/mo, and annual cash flow comes to $1,234/yr on $133,149 invested. Return on cash invested is 20.84% in year one, and rental yield stands at 7.48% on a $401,655 basis. Equity gained on principal adds $2,592/yr, and 5% annual appreciation accumulates to $110,970 by year five. Five-year ROI measures 107.52% and total cumulative return in cash reaches $143,167. For financing, Ziffy Mortgage’s DSCR program evaluates $2,504/mo property income against a $1,966/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23112, Midlothian, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,731 (100%) |
| Owner Occupied HU | 16,951 (78.0%) |
| Renter Occupied HU | 4,258 (19.6%) |
| Vacant Housing Units | 522 ( 2.4%) |
| Median Home Value | $401,387 |
| Average Home Value | $467,228 |
Housing Distribution
Address Breakdown
Residential
22,511
Single Family
20,955
Multi-Family
1,556
Businesses
1,626
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • HHHunt Homes
Mls Name: HHHunt Homes
Mls Provider:
Mls ID: #N/A