The Davidson Plan, The Reserve at Cedar PointSuffolkVA23433
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
Investment property for sale in Suffolk at The Davidson Plan, The Reserve at Cedar Point, Suffolk, VA, 23433 listed at $654,900 pairs $4,746/mo rent with a $3,205/mo payment to leave $750/mo cash flow. Total monthly income runs $4,746/mo, and annual cash flow reaches $8,994/yr on $215,462 cash to close. Return on cash invested measures 24.23% in year one, and rental yield registers 8.7% at a $654,900 basis. Equity gained on principal adds $4,226/yr, and annual property appreciation at 5% supports $180,937 by year five. Five-year ROI tracks 125.89% and total cumulative return in cash totals $271,252. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,746/mo property income relative to a $3,205/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
$82 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23433, Suffolk, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 589 (100%) |
| Owner Occupied HU | 510 (86.6%) |
| Renter Occupied HU | 44 ( 7.5%) |
| Vacant Housing Units | 35 ( 5.9%) |
| Median Home Value | $571,237 |
| Average Home Value | $666,833 |
Housing Distribution
Address Breakdown
Residential
580
Single Family
580
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices