J 19 Sweet Bay TerGordonsvilleVA22942
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 Gordonsville at J 19 Sweet Bay Ter, Gordonsville, VA, 22942 priced at $531,426 pairs $3,502/mo rent with $155/mo cash flow after a $2,601/mo payment. Total monthly income equals $3,502/mo, and annual cash flow comes to $1,863/yr on $174,839 invested. Return on cash invested is 21.13% in year one, and rental yield stands at 7.91% on a $531,426 basis. Equity gained on principal adds $3,429/yr, and 5% annual appreciation accumulates to $146,823 by year five. Five-year ROI measures 109.5% and total cumulative return in cash reaches $191,446. For financing, Ziffy Mortgage’s DSCR program evaluates $3,502/mo property income against a $2,601/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
8,276 sqft lot
$N/A/sqft
$170 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22942, Gordonsville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,061 (100%) |
| Owner Occupied HU | 3,578 (70.7%) |
| Renter Occupied HU | 961 (19.0%) |
| Vacant Housing Units | 522 (10.3%) |
| Median Home Value | $367,492 |
| Average Home Value | $440,245 |
Housing Distribution
Address Breakdown
Residential
4,015
Single Family
3,978
Multi-Family
37
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: AMANDA KATE LEMON • NEST REALTY GROUP
Mls Name: CAAR
Mls Provider:
Mls ID: #672955