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 Colonial Beach at LOT-66A Elkins, Colonial Beach, VA, 22443 priced at $399,900 pairs $2,640/mo rent with $250/mo cash flow after a $1,957/mo payment. Total monthly income equals $2,640/mo, and annual cash flow comes to $2,997/yr on $132,567 invested. Return on cash invested is 22.17% in year one, and rental yield stands at 7.92% on a $399,900 basis. Equity gained on principal adds $2,580/yr, and 5% annual appreciation accumulates to $110,485 by year five. Five-year ROI measures 114.68% and total cumulative return in cash reaches $152,024. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $1,957/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22443, Colonial Beach, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,839 (100%) |
| Owner Occupied HU | 3,383 (57.9%) |
| Renter Occupied HU | 1,082 (18.5%) |
| Vacant Housing Units | 1,374 (23.5%) |
| Median Home Value | $271,363 |
| Average Home Value | $347,355 |
Residential
4,925
Single Family
4,873
Multi-Family
52
Businesses
254
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Amanda Wilkinson • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #VAWE2009934
