HAYDEN Plan, Willow LakeRaphineVA24472
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 Raphine at HAYDEN Plan, Willow Lake, Raphine, VA, 24472 earns $69/mo cash flow from $2,520/mo rent with a $2,007/mo payment. Total monthly income totals $2,520/mo, and annual cash flow totals $826/yr on $135,912 capital. ROI tracks 20.52% on current figures, and rental yield reads 7.38% at a $409,990 purchase. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,273 over five years. Five-year ROI reaches 105.82% and total cumulative return in cash sums $143,816. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,520/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24472, Raphine, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,235 (100%) |
| Owner Occupied HU | 812 (65.7%) |
| Renter Occupied HU | 218 (17.7%) |
| Vacant Housing Units | 205 (16.6%) |
| Median Home Value | $335,714 |
| Average Home Value | $365,810 |
Housing Distribution
Address Breakdown
Residential
984
Single Family
984
Multi-Family
0
Businesses
45
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
