Stella 55-F2 Plan, Heritage at Marshall, Marshall, VA, 20115 | 6.16% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Stella 55-F2 Plan, Heritage at Marshall, Marshall, VA, 20115 | 6.16% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
6 Bath
6938 sft

5442 Ellett Ln, Rixeyville, VA, 22737

3 Bed
3 Bath
2612 sft

59 Hunters Rd, Woodville, VA, 22749

5 Bed
5 Bath
5000 sft

7333 Fox Call Ln, Warrenton, VA, 20186

4 Bed
4 Bath
2744 sft

509 Castleton Ford Rd, Castleton, VA, 22716

Nearby investment properties with comparable prices

4 Bed
5 Bath
3524 sft

18299 Ragtop Rd, Jeffersonton, VA, 22724

3 Bed
3 Bath
3177 sft

8423 Lock Ln, Warrenton, VA, 20186

3 Bed
2 Bath
2248 sft

28 Harris Hollow Rd, Washington, VA, 22747

4 Bed
3 Bath
2452 sft

9525 Angelica Ln, Marshall, VA, 20115

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

Investment property for sale in Marshall at Stella 55-F2 Plan, Heritage at Marshall, Marshall, VA, 20115 listed at $848,599 pairs $4,358/mo rent with a $4,153/mo payment. Total monthly income runs $4,358/mo. Return on cash invested measures 16.99% in year one, and rental yield registers 6.16% at a $848,599 basis. Equity gained on principal adds $5,476/yr, and annual property appreciation at 5% supports $234,452 by year five. Five-year ROI tracks 86.88% and total cumulative return in cash totals $242,546. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,358/mo property income relative to a $4,153/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Embrace the inviting open floorplan that seamlessly connects the rear kitchen with the spacious great room, creating the perfect setting for gatherings and relaxation with loved ones. The Stella 55-F2 offers a generous primary bedroom with a walk-in closet, ensuring a private retreat for your comfort and convenience. With four additional bedrooms on the upper level, the Stella 55-F2 provides ample space for everyone to feel at home. Additionally, delight in the option of an optional side-load garage, enhancing your home's aesthetic appeal and practicality. Welcome home to a functional and stylish haven for your needs. 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. *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