The Berkdale Plan, Byrd Mill Run, Louisa, VA, 23093 | $126/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 Berkdale Plan, Byrd Mill Run, Louisa, VA, 23093 | $126/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2247 sft

The Ross Plan, Byrd Mill Run, Louisa, VA, 23093

4 Bed
3 Bath
2354 sft

The Davidson Plan, Byrd Mill Run, Louisa, VA, 23093

4 Bed
3 Bath
2886 sft

93 Archer Dr, Palmyra, VA, 22963

4 Bed
3 Bath
2102 sft

The Wallace Plan, Byrd Mill Run, Louisa, VA, 23093

Nearby investment properties with comparable prices

4 Bed
3 Bath
2288 sft

The Diane Plan, Byrd Mill Run, Louisa, VA, 23093

4 Bed
3 Bath
3541 sft

47 Marwood Dr, Palmyra, VA, 22963

3 Bed
3 Bath
1848 sft

B2 Marina Point, Palmyra, VA, 22963

4 Bed
3 Bath
2500 sft

3264 Martin Kings Rd, Charlottesville, VA, 22902

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 Louisa at The Berkdale Plan, Byrd Mill Run, Louisa, VA, 23093 offers a 7.49% rental yield on a $480,750 purchase with $3,000/mo rent. Total monthly income registers $3,000/mo, and a $2,353/mo payment leaves $126/mo available for distribution. Annual cash flow reaches $1,514/yr on $159,369 to close, and return on cash invested stands at 20.86% in year one. Equity gained on principal adds $3,102/yr while 5% annual appreciation supports $132,822 over five years. Portfolio math shows five-year ROI at 107.68% and total cumulative return in cash at $171,612. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,000/mo property income against a $2,353/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

New Plan!

Neighborhood Data

Neighborhood data shown for ZIP Code: 23093, Louisa, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,475 (100%)
Owner Occupied HU	4,481 (69.2%)
Renter Occupied HU	1,320 (20.4%)
Vacant Housing Units	674 (10.4%)
Median Home Value	$293,370
Average Home Value	$342,671