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 Stuarts Draft at NANTUCKET Plan, Shannon Lea, Stuarts Draft, VA, 24477 priced at $564,990 converts $2,160/mo rent into after a $2,765/mo obligation. Total monthly income equals $2,160/mo. Return on cash invested prints 12.2% in year one, and rental yield reads 4.59% against a $564,990 entry. Equity gained on principal adds $3,646/yr, while 5% annual appreciation compiles into $156,096 by year five. Five-year ROI reaches 61.21% and total cumulative return in cash sums $113,772. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,160/mo property income covering a $2,765/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,871 (100%) |
| Owner Occupied HU | 3,623 (74.4%) |
| Renter Occupied HU | 980 (20.1%) |
| Vacant Housing Units | 268 ( 5.5%) |
| Median Home Value | $298,170 |
| Average Home Value | $328,375 |
Residential
4,643
Single Family
4,497
Multi-Family
146
Businesses
259
Date | Event | Price |
|---|---|---|
| 2025-01-14 | Price change | $564,990 |
| 2024-12-27 | Price change | $569,990 |
| 2024-12-13 | Listed for sale | $574,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kat Flaherty- Shannon Lea • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
