Daphne 3-Story Sunken Front Plan, McCauley ParkAylettVA23009
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 Aylett at Daphne 3-Story Sunken Front Plan, McCauley Park, Aylett, VA, 23009 generates $2,250/mo in rent and, after a $1,649/mo payment, leaves $236/mo in cash flow. Total monthly income is $2,250/mo, and annual cash flow is $2,832/yr on $111,699 invested. Return on cash invested sits at 22.44% in year one, and rental yield is 8.01% on a $336,950 entry. Equity gained on principal adds $2,174/yr, while 5% annual appreciation builds toward $93,093 over five years. Five-year ROI reaches 116.15% and total cumulative return in cash sums $129,741. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,250/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23009, Aylett, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,514 (100%) |
| Owner Occupied HU | 2,937 (83.6%) |
| Renter Occupied HU | 429 (12.2%) |
| Vacant Housing Units | 148 ( 4.2%) |
| Median Home Value | $321,593 |
| Average Home Value | $336,692 |
Housing Distribution
Address Breakdown
Residential
3,342
Single Family
3,342
Multi-Family
0
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
