Sutherland Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112 | $254/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Sutherland Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112 | $254/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

The Cassidy Plan, Eagle Bend at Magnolia Green

4 Bed
3 Bath
3491 sft

The Cassidy Plan, Eagle Bend at Magnolia Green, Moseley, VA, 23120

4 Bed
3 Bath
3090 sft

24000 Pear Orchard Rd, Moseley, VA, 23120

Tiffany II Plan, Legacy Park at Magnolia Green

4 Bed
4 Bath
2984 sft

Tiffany II Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112

The Chesapeake Plan, Eagle Bend at Magnolia Green

4 Bed
3 Bath
4430 sft

The Chesapeake Plan, Eagle Bend at Magnolia Green, Moseley, VA, 23120

Nearby investment properties with comparable prices

5 Bed
4 Bath
4032 sft

18178 Jones Run Trl, Moseley, VA, 23120

Olivia Plan, Legacy Park at Magnolia Green

5 Bed
4 Bath
2787 sft

Olivia Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112

4 Bed
4 Bath
2958 sft

Stuart Plan, Redfield South, Amelia Court House, VA, 23002

Elliot Plan, Legacy Park at Magnolia Green

6 Bed
5 Bath
3038 sft

Elliot Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112

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

Rental property for sale in Midlothian at Sutherland Plan, Legacy Park at Magnolia Green, Midlothian, VA, 23112 offers $4,170/mo rent that, after a $3,206/mo payment, leaves $254/mo cash flow. Total monthly income is $4,170/mo, and annual cash flow is $3,054/yr on $215,479 cash. Return on cash invested measures 21.48% in year one, and rental yield stands at 7.64% at a $654,950 entry. Equity gained on principal adds $4,226/yr while 5% annual appreciation compounds into $180,951 by year five. Five-year ROI records 110.94% and total cumulative return in cash reaches $239,060. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,170/mo property income versus a $3,206/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Features: Dramatic open foyer, First-Floor Owners Suite with two enormous walk-in closets, First-Floor spacious study or option for guest suite, Opulent kitchen open to family room with grand volume ceiling, Second-Floor loft and/or raised game room option, Finished or Unfinished Basement option, 2-Car garage, and more!

Neighborhood Data

Neighborhood data shown for ZIP Code: 23112, Midlothian, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,731 (100%)
Owner Occupied HU	16,951 (78.0%)
Renter Occupied HU	4,258 (19.6%)
Vacant Housing Units	522 ( 2.4%)
Median Home Value	$401,387
Average Home Value	$467,228