The Davidson Plan, Byrd Mill Run, Louisa, VA, 23093 | $564/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 Davidson Plan, Byrd Mill Run, Louisa, VA, 23093 | $564/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2034 sft

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

4 Bed
3 Bath
2247 sft

The Ross 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

2 Bed
2 Bath
1307 sft

C2 Marina Point Cir, Palmyra, VA, 22963

3 Bed
2 Bath
1725 sft

LOT 161 Horse Path Dr, Charlottesville, VA, 22902

3 Bed
2 Bath
1600 sft

6169 Community House Rd, Columbia, VA, 23038

4 Bed
3 Bath
2218 sft

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

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 Davidson Plan, Byrd Mill Run, Louisa, VA, 23093 earns $564/mo cash flow from $3,000/mo rent with a $1,995/mo payment. Total monthly income totals $3,000/mo, and annual cash flow totals $6,762/yr on $135,086 capital. ROI tracks 24.92% on current figures, and rental yield reads 8.83% at a $407,500 purchase. Equity gained on principal adds $2,630/yr, and 5% annual appreciation supports $112,585 over five years. Five-year ROI reaches 129.42% and total cumulative return in cash sums $174,835. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,000/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to The Davidson, this plan offers a large kitchen including a walk in pantry closet and the option for an oversized island. There is a formal dining room as well as breakfast nook making this plan ideal for entertaining. The second floor features the owners suite which includes two walk in closets, an optional garden bath featuring both a shower and a soaking tub as well as two other bedrooms and a large bonus room that includes a closet.

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