LOT-110B Harris Rd, Kilmarnock, VA, 22482 | $725/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
3 Bath
2116 sft

14802 Northumberland Hwy, Heathsville, VA, 22473

3 Bed
2 Bath
1054 sft

353 Greentown Rd, Weems, VA, 22576

2 Bed
1 Bath
672 sft

917 Chapel Neck Rd, North, VA, 23128

2 Bed
1 Bath
900 sft

2261 Coldwater Rd, Mascot, VA, 23108

Nearby investment properties with comparable prices

2 Bed
1 Bath
1120 sft

950 Christ Church Rd, Weems, VA, 22576

2 Bed
2 Bath
980 sft

4599 Glenns Rd, Gloucester, VA, 23061

$ 174,999

ROI

Cash Flow/m

2 Bed
2 Bath
938 sft

9917 Friendship Rd, North, VA, 23128

2 Bed
1 Bath
1104 sft

12610 Northumberland Hwy, Heathsville, VA, 22473

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Kilmarnock at LOT-110B Harris Rd, Kilmarnock, VA, 22482 offers a 11.53% rental yield on a $200,000 purchase with $1,921/mo rent. Total monthly income registers $1,921/mo, and a $979/mo payment leaves $725/mo available for distribution. Annual cash flow reaches $8,704/yr on $66,300 to close, and return on cash invested stands at 33.04% in year one. Equity gained on principal adds $1,291/yr while 5% annual appreciation supports $55,256 over five years. Portfolio math shows five-year ROI at 173.01% and total cumulative return in cash at $114,704. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,921/mo property income against a $979/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Lot

Built in N/A

2.44 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22482, Kilmarnock, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,780 (100%)
Owner Occupied HU	1,051 (59.0%)
Renter Occupied HU	255 (14.3%)
Vacant Housing Units	474 (26.6%)
Median Home Value	$473,636
Average Home Value	$521,606