Iris with Basement Plan, Pendleton Single-Family HomesRuther GlenVA22546
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 Ruther Glen at Iris with Basement Plan, Pendleton Single-Family Homes, Ruther Glen, VA, 22546 earns $378/mo cash flow from $2,972/mo rent with a $2,124/mo payment. Total monthly income totals $2,972/mo, and annual cash flow totals $4,534/yr on $143,868 capital. ROI tracks 23.06% on current figures, and rental yield reads 8.22% at a $433,990 purchase. Equity gained on principal adds $2,800/yr, and 5% annual appreciation supports $119,903 over five years. Five-year ROI reaches 119.46% and total cumulative return in cash sums $171,859. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,972/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22546, Ruther Glen, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,685 (100%) |
| Owner Occupied HU | 6,067 (78.9%) |
| Renter Occupied HU | 1,020 (13.3%) |
| Vacant Housing Units | 598 ( 7.8%) |
| Median Home Value | $314,950 |
| Average Home Value | $339,388 |
Housing Distribution
Address Breakdown
Residential
7,237
Single Family
7,237
Multi-Family
0
Businesses
252
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A