Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Rapidan at LOT 1 Cedar Ridge Rd, Rapidan, VA, 22733 priced at $612,900 converts $3,371/mo rent into after a $3,000/mo obligation. Total monthly income equals $3,371/mo. Return on cash invested prints 18.32% in year one, and rental yield reads 6.6% against a $612,900 entry. Equity gained on principal adds $3,955/yr, while 5% annual appreciation compiles into $169,333 by year five. Five-year ROI reaches 94.01% and total cumulative return in cash sums $189,558. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,371/mo property income covering a $3,000/mo payment, not borrower’s personal income.
Single Family
Built in 2025
3.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22733, Rapidan, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 564 (100%) |
| Owner Occupied HU | 429 (76.1%) |
| Renter Occupied HU | 79 (14.0%) |
| Vacant Housing Units | 56 ( 9.9%) |
| Median Home Value | $418,354 |
| Average Home Value | $485,460 |
Residential
530
Single Family
530
Multi-Family
0
Businesses
33
Date | Event | Price |
|---|---|---|
| 2025-03-11 | Listed for sale | $612,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jim Cheatle • CENTURY 21 New Millennium
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VACU2009918
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2025 Bright MLS, Inc. [Click here for more information](/mls-disclaimers/#5632)
