The Amelia Plan, Villages at Bartlett StationCarrolltonVA23314
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 Carrollton at The Amelia Plan, Villages at Bartlett Station, Carrollton, VA, 23314 priced at $296,990 converts $2,512/mo rent into $736/mo cash flow after a $1,454/mo obligation. Total monthly income equals $2,512/mo, and annual cash flow totals $8,835/yr on $98,452 invested. Return on cash invested prints 28.88% in year one, and rental yield reads 10.15% against a $296,990 entry. Equity gained on principal adds $1,916/yr, while 5% annual appreciation compiles into $82,053 by year five. Five-year ROI reaches 150.73% and total cumulative return in cash sums $148,395. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,512/mo property income covering a $1,454/mo payment, not borrower’s personal income.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23314, Carrollton, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,391 (100%) |
| Owner Occupied HU | 3,098 (70.6%) |
| Renter Occupied HU | 1,001 (22.8%) |
| Vacant Housing Units | 292 ( 6.6%) |
| Median Home Value | $451,834 |
| Average Home Value | $522,582 |
Housing Distribution
Address Breakdown
Residential
4,094
Single Family
4,094
Multi-Family
0
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Franciscus Homes
Mls Name: Franciscus Homes
Mls Provider:
Mls ID: #N/A