Ella Plan, Heritage at MarshallMarshallVA20115
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 Marshall at Ella Plan, Heritage at Marshall, Marshall, VA, 20115 generates $3,925/mo in rent, after a $3,219/mo payment. Total monthly income is $3,925/mo. Return on cash invested sits at 20.02% in year one, and rental yield is 7.16% on a $657,590 entry. Equity gained on principal adds $4,243/yr, while 5% annual appreciation builds toward $181,680 over five years. Five-year ROI reaches 103.15% and total cumulative return in cash sums $223,173. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,925/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20115, Marshall, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,954 (100%) |
| Owner Occupied HU | 2,105 (71.3%) |
| Renter Occupied HU | 597 (20.2%) |
| Vacant Housing Units | 252 ( 8.5%) |
| Median Home Value | $687,652 |
| Average Home Value | $796,613 |
Housing Distribution
Address Breakdown
Residential
2,628
Single Family
2,628
Multi-Family
0
Businesses
88
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
