The Belmont Plan, Tower Hill Estates, Cape Charles, VA, 23310 | $628/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2387 sft

306 Bayside Ave, Cape Charles, VA, 23310

The Cielo Blu Plan, The Villages at Tower Hill

4 Bed
3 Bath
2428 sft

The Cielo Blu Plan, The Villages at Tower Hill, Cape Charles, VA, 23310

3 Bed
2 Bath
1742 sft

114 Old Course Loop, Cape Charles, VA, 23310

3 Bed
2 Bath
1890 sft

708 Prestwick Turn, Cape Charles, VA, 23310

Nearby investment properties with comparable prices

3 Bed
3 Bath
1896 sft

22337 Plum St, Cape Charles, VA, 23310

3 Bed
3 Bath
1892 sft

23089 Carr Ln, Cape Charles, VA, 23310

3 Bed
3 Bath
1777 sft

12429 Wilsonia Harbor Way, Machipongo, VA, 23405

5 Bed
3 Bath
2402 sft

The James Plan, Tower Hill Estates, Cape Charles, VA, 23310

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 Cape Charles at The Belmont Plan, Tower Hill Estates, Cape Charles, VA, 23310 offers a 8.56% rental yield on a $575,000 purchase with $4,100/mo rent. Total monthly income registers $4,100/mo, and a $2,814/mo payment leaves $628/mo available for distribution. Annual cash flow reaches $7,537/yr on $189,175 to close, and return on cash invested stands at 24.04% in year one. Equity gained on principal adds $3,710/yr while 5% annual appreciation supports $158,862 over five years. Portfolio math shows five-year ROI at 124.81% and total cumulative return in cash at $236,111. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,100/mo property income against a $2,814/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$35 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 23310, Cape Charles, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,801 (100%)
Owner Occupied HU	1,819 (47.9%)
Renter Occupied HU	781 (20.5%)
Vacant Housing Units	1,201 (31.6%)
Median Home Value	$378,548
Average Home Value	$468,551