Pearl Plan, Raven OaksWinchesterVA22602
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 Winchester at Pearl Plan, Raven Oaks, Winchester, VA, 22602 priced at $488,990 pairs $3,251/mo rent with $328/mo cash flow after a $2,393/mo payment. Total monthly income equals $3,251/mo, and annual cash flow comes to $3,939/yr on $162,100 invested. Return on cash invested is 22.34% in year one, and rental yield stands at 7.98% on a $488,990 basis. Equity gained on principal adds $3,155/yr, and 5% annual appreciation accumulates to $135,099 by year five. Five-year ROI measures 115.61% and total cumulative return in cash reaches $187,411. For financing, Ziffy Mortgage’s DSCR program evaluates $3,251/mo property income against a $2,393/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22602, Winchester, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,328 (100%) |
| Owner Occupied HU | 10,465 (78.5%) |
| Renter Occupied HU | 2,304 (17.3%) |
| Vacant Housing Units | 559 ( 4.2%) |
| Median Home Value | $396,960 |
| Average Home Value | $432,452 |
Housing Distribution
Address Breakdown
Residential
12,773
Single Family
12,646
Multi-Family
127
Businesses
596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Richmond American Homes
Mls Name: Richmond Homes
Mls Provider:
Mls ID: #N/A