Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Charlottesville at The Bainbridge Plan, Southwood, Charlottesville, VA, 22902 offers $3,701/mo rent that, after a $2,373/mo payment, leaves $803/mo cash flow. Total monthly income is $3,701/mo, and annual cash flow is $9,632/yr on $160,744 cash. Return on cash invested measures 25.9% in year one, and rental yield stands at 9.16% at a $484,900 entry. Equity gained on principal adds $3,129/yr while 5% annual appreciation compounds into $133,969 by year five. Five-year ROI records 134.7% and total cumulative return in cash reaches $216,523. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,701/mo property income versus a $2,373/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22902, Charlottesville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,851 (100%) |
| Owner Occupied HU | 5,576 (51.4%) |
| Renter Occupied HU | 4,480 (41.3%) |
| Vacant Housing Units | 795 ( 7.3%) |
| Median Home Value | $451,661 |
| Average Home Value | $580,194 |
Residential
11,194
Single Family
9,644
Multi-Family
1,550
Businesses
1,901
Date | Event | Price |
|---|---|---|
| 2024-06-06 | Price change | $484,900 |
| 2024-03-29 | Price change | $594,900 |
| 2024-03-29 | Price change | $524,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Southern Development Homes
Mls Name: Southern Development
Mls Provider:
Mls ID: #N/A
