Nassau Cove Plan, Havenwood Villas 55+FredericksburgVA22406
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Fredericksburg at Nassau Cove Plan, Havenwood Villas 55+, Fredericksburg, VA, 22406 priced at $394,990 converts $2,400/mo rent into $39/mo cash flow after a $1,933/mo obligation. Total monthly income equals $2,400/mo, and annual cash flow totals $469/yr on $130,939 invested. Return on cash invested prints 20.27% in year one, and rental yield reads 7.29% against a $394,990 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation compiles into $109,128 by year five. Five-year ROI reaches 104.51% and total cumulative return in cash sums $136,851. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,933/mo payment, not borrower’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22406, Fredericksburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,783 (100%) |
| Owner Occupied HU | 7,841 (72.7%) |
| Renter Occupied HU | 2,572 (23.9%) |
| Vacant Housing Units | 370 ( 3.4%) |
| Median Home Value | $524,923 |
| Average Home Value | $558,865 |
Housing Distribution
Address Breakdown
Residential
10,589
Single Family
9,862
Multi-Family
727
Businesses
551
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A