The Augusta at Prosperity Plan, Prosperity at The Pines, Virginia Beach, VA, 23451 | $657/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3559 sft

1423 Kemp Bridge Ln, Chesapeake, VA, 23320

4 Bed
4 Bath
3400 sft

209 Glenn Miller St, Virginia Beach, VA, 23451

5 Bed
4 Bath
3800 sft

1013 Ekaterina Ct, Chesapeake, VA, 23322

5 Bed
4 Bath
4171 sft

892 Bishopsgate Ln, Virginia Beach, VA, 23452

Nearby investment properties with comparable prices

4 Bed
3 Bath
2287 sft

The Derring Plan, The Fields at Taft, Chesapeake, VA, 23322

4 Bed
3 Bath
2761 sft

LOT 44 Agave Ct, Chesapeake, VA, 23322

4 Bed
3 Bath
2761 sft

Agave Ct, Chesapeake, VA, 23322

$ 693,300

ROI

Cash Flow/m

- Bed
- Bath
- sft

Mm Meridian 2 Fieldstone Reserve, Chesapeake, VA, 23322

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 Virginia Beach at The Augusta at Prosperity Plan, Prosperity at The Pines, Virginia Beach, VA, 23451 offers $5,597/mo rent that, after a $3,989/mo payment, leaves $657/mo cash flow. Total monthly income is $5,597/mo, and annual cash flow is $7,886/yr on $268,102 cash. Return on cash invested measures 23% in year one, and rental yield stands at 8.24% at a $814,900 entry. Equity gained on principal adds $5,258/yr while 5% annual appreciation compounds into $225,142 by year five. Five-year ROI records 119.24% and total cumulative return in cash reaches $319,674. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,597/mo property income versus a $3,989/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$68 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 23451, Virginia Beach, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,668 (100%)
Owner Occupied HU	11,149 (43.4%)
Renter Occupied HU	10,477 (40.8%)
Vacant Housing Units	4,042 (15.7%)
Median Home Value	$687,053
Average Home Value	$816,102