The Cobalt Plan, Greenwich Walk Elevator Condos 55 PlusMoseleyVA23120
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Moseley at The Cobalt Plan, Greenwich Walk Elevator Condos 55 Plus, Moseley, VA, 23120 offers $2,605/mo rent that, after a $1,429/mo payment, leaves $860/mo cash flow. Total monthly income is $2,605/mo, and annual cash flow is $10,316/yr on $96,795 cash. Return on cash invested measures 30.57% in year one, and rental yield stands at 10.71% at a $291,990 entry. Equity gained on principal adds $1,884/yr while 5% annual appreciation compounds into $80,671 by year five. Five-year ROI records 159.72% and total cumulative return in cash reaches $154,601. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,605/mo property income versus a $1,429/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23120, Moseley, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,429 (100%) |
| Owner Occupied HU | 4,753 (87.5%) |
| Renter Occupied HU | 535 ( 9.9%) |
| Vacant Housing Units | 141 ( 2.6%) |
| Median Home Value | $564,030 |
| Average Home Value | $578,969 |
Housing Distribution
Address Breakdown
Residential
6,308
Single Family
6,308
Multi-Family
0
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
