Harper III SH Plan, Shenandoah Crossing,Gordonsville,VA,22942

Investment Highlights

Investment property for sale in Gordonsville at Harper III SH Plan, Shenandoah Crossing, Gordonsville, VA, 22942 offers a 10.33% rental yield on a $323,950 purchase with $2,788/mo rent. Total monthly income registers $2,788/mo, and a $1,586/mo payment leaves $726/mo available for distribution. Annual cash flow reaches $8,713/yr on $107,389 to close, and return on cash invested stands at 28.02% in year one. Equity gained on principal adds $2,090/yr while 5% annual appreciation supports $89,501 over five years. Portfolio math shows five-year ROI at 146.62% and total cumulative return in cash at $157,459. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,788/mo property income against a $1,586/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.