The Charlotte Plan, Sheppards Fold, Beaverdam, VA, 23015 | 4.38% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1308 sft

170 Oak Rd, Bumpass, VA, 23024

3 Bed
2 Bath
1292 sft

3034 Sara Jean Ter, Glen Allen, VA, 23060

2 Bed
2 Bath
1427 sft

4150 San Marco Dr, Glen Allen, VA, 23060

3 Bed
2 Bath
1088 sft

1200 Blue Jay Ln, Henrico, VA, 23229

Nearby investment properties with comparable prices

4 Bed
3 Bath
3069 sft

4301 Creighton Ln, Spotsylvania, VA, 22551

4 Bed
3 Bath
2562 sft

701 Glendale Dr, Henrico, VA, 23229

4 Bed
4 Bath
5482 sft

13003 Sweet Gum St, Beaverdam, VA, 23015

4 Bed
4 Bath
2650 sft

2807 Bethlehem Rd, Henrico, VA, 23228

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

Total monthly income runs $2,700/mo, and a $3,621/mo payment. Purchase price stands at $739,900, and rental yield measures 4.38% with $2,700/mo rent. Return on cash invested shows 11.45% in year one, and 5% annual appreciation builds toward $204,421 over five years. Five-year ROI reaches 57.19% and total cumulative return in cash records $139,227. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,700/mo property income covering a $3,621/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$25 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 23015, Beaverdam, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,010 (100%)
Owner Occupied HU	1,671 (83.1%)
Renter Occupied HU	198 ( 9.9%)
Vacant Housing Units	141 ( 7.0%)
Median Home Value	$476,833
Average Home Value	$518,449