The Bainbridge Plan, Noah's Landing, Bumpass, VA, 23024 | $91/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

The Bainbridge Plan, Noah's Landing, Bumpass, VA, 23024 | $91/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1436 sft

529 Hawkins Farm Rd, Bumpass, VA, 23024

3 Bed
2 Bath
1288 sft

250 Wickham Rd, Bumpass, VA, 23024

3 Bed
2 Bath
1232 sft

1799 W Chapel Dr, Bumpass, VA, 23024

3 Bed
2 Bath
1835 sft

769 Wickham Rd, Bumpass, VA, 23024

Nearby investment properties with comparable prices

4 Bed
3 Bath
2187 sft

The Baylor Plan, Noah's Landing, Bumpass, VA, 23024

3 Bed
2 Bath
2162 sft

557 Copper Line Rd, Bumpass, VA, 23024

2 Bed
2 Bath
1696 sft

150 Blueberry Ln, Louisa, VA, 23093

3 Bed
2 Bath
1614 sft

157 Barringer Ln, Bumpass, VA, 23024

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 Bumpass at The Bainbridge Plan, Noah's Landing, Bumpass, VA, 23024 uses $165,747 cash to close to unlock $1,096/yr annual cash flow and $91/mo monthly cash flow. Total monthly income runs $3,120/mo, and a $2,447/mo payment keeps the spread at $91/mo. Purchase price stands at $499,990, and rental yield measures 7.49% with $3,120/mo rent. Return on cash invested shows 20.57% in year one, and 5% annual appreciation builds toward $138,138 over five years. Five-year ROI reaches 106.22% and total cumulative return in cash records $176,057. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,120/mo property income covering a $2,447/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$40 monthly HOA

More details about the property

Discover the ease of single-level living in this 3-bedroom, 2.5-bathroom ranch-style home in Noah's Landing, featuring 2,195 sq ft of elegantly designed space on 1.5 acres. The Bainbridge plan by West Homes includes a spacious kitchen with a large island, quartz countertops, LVP flooring, and ceramic tile, ideal for cooking and entertaining. The open floor plan flows into a sizable dining area with access to a large 24x16 ft deck. The master suite offers a luxurious bath with double vanities, a tile shower, and a separate soaking tub. Two additional bedrooms provide ample space for guests. An upstairs bonus room serves as a perfect home office. This home also includes a two-car garage and an upgraded lighting package. Residents enjoy many amenities and access to the private side of Lake Anna, making this an ideal home for those seeking comfort and community.

Neighborhood Data

Neighborhood data shown for ZIP Code: 23024, Bumpass, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,859 (100%)
Owner Occupied HU	3,486 (71.7%)
Renter Occupied HU	451 ( 9.3%)
Vacant Housing Units	922 (19.0%)
Median Home Value	$377,866
Average Home Value	$491,029