Raleigh Plan, Swiss LegacyHayesVA23072
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 Hayes at Raleigh Plan, Swiss Legacy, Hayes, VA, 23072 priced at $534,990 converts $3,437/mo rent into $208/mo cash flow after a $2,619/mo obligation. Total monthly income equals $3,437/mo, and annual cash flow totals $2,501/yr on $176,012 invested. Return on cash invested prints 21.48% in year one, and rental yield reads 7.71% against a $534,990 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation compiles into $147,808 by year five. Five-year ROI reaches 111.05% and total cumulative return in cash sums $195,457. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,437/mo property income covering a $2,619/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$30 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23072, Hayes, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,715 (100%) |
| Owner Occupied HU | 4,013 (70.2%) |
| Renter Occupied HU | 1,126 (19.7%) |
| Vacant Housing Units | 576 (10.1%) |
| Median Home Value | $353,502 |
| Average Home Value | $411,792 |
Housing Distribution
Address Breakdown
Residential
5,039
Single Family
5,039
Multi-Family
0
Businesses
343
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
