Marcelita Plan, Heritage at Marshall, Marshall, VA, 20115 | 6.24% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Marcelita Plan, Heritage at Marshall, Marshall, VA, 20115 | 6.24% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
4377 sft

9000 Lee Hwy, Warrenton, VA, 20186

3 Bed
2 Bath
1664 sft

2056 Parker Pl, Amissville, VA, 20106

4 Bed
3 Bath
2817 sft

Carlisle Plan, Blue Ridge Overlook, Rixeyville, VA, 22737

4 Bed
4 Bath
1680 sft

432 Laurel Mills Rd, Castleton, VA, 22716

Nearby investment properties with comparable prices

3 Bed
1 Bath
1172 sft

270 Seven Ponds Rd, Amissville, VA, 20106

4 Bed
4 Bath
3914 sft

46 Rock Ridge Ln, Chester Gap, VA, 22623

3 Bed
3 Bath
2596 sft

6055 Cobblestone Ct, Marshall, VA, 20115

4 Bed
3 Bath
3038 sft

Truman Plan, Blue Ridge Overlook, Rixeyville, VA, 22737

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

Rental property for sale in Marshall at Marcelita Plan, Heritage at Marshall, Marshall, VA, 20115 offers $3,847/mo rent that, after a $3,618/mo payment. Total monthly income is $3,847/mo. Return on cash invested measures 17.24% in year one, and rental yield stands at 6.24% at a $739,268 entry. Equity gained on principal adds $4,770/yr while 5% annual appreciation compounds into $204,246 by year five. Five-year ROI records 88.23% and total cumulative return in cash reaches $214,580. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,847/mo property income versus a $3,618/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

One word to describe the Marcelita? Comfort. Embrace a home designed with your well-being in mind, providing a sanctuary to recharge and create lasting memories. Generous bedroom sizes ensure comfort for you, your family, and your guests, ensuring everyone feels right at home. Enhance the Marcelita with an optional extension and revel in the luxury of a private and cozy retreat, offering the perfect place to unwind and rejuvenate. Explore the option for an upper-level deck to extend your living space outdoors and bask in the beauty of the surrounding area. Experience a home that embraces the essence of comfort and versatility. Welcome to Heritage at Marshall, an impressive master-planned community nestled in the foothills of the Blue Ridge Mountains. Offering a variety of single family homes, this neighborhood is ideally situated in downtown Marshall, with Main Street just a leisurely stroll away and excellent schools conveniently nearby. Heritage at Marshall grants residents access to a host of amenities, including open green spaces with walking and jogging trails, an outdoor swimming pool, a welcoming community clubhouse, and more. *Pricing, offers, and homesite availability are all subject to change without notice. Images, renderings and site plan drawings are used for illustrative purposes only and should not be relied upon as representations of fact when making a purchase decision. For information, see a team member for details.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20115, Marshall, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,954 (100%)
Owner Occupied HU	2,105 (71.3%)
Renter Occupied HU	597 (20.2%)
Vacant Housing Units	252 ( 8.5%)
Median Home Value	$687,652
Average Home Value	$796,613