The Diane Plan, Byrd Mill Run, Louisa, VA, 23093 | $125/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 Diane Plan, Byrd Mill Run, Louisa, VA, 23093 | $125/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
2354 sft

The Davidson 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
2102 sft

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

Nearby investment properties with comparable prices

4 Bed
3 Bath
2855 sft

The Berkdale 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

Rental property for sale in Louisa at The Diane Plan, Byrd Mill Run, Louisa, VA, 23093 generates $3,000/mo in rent and, after a $2,354/mo payment, leaves $125/mo in cash flow. Total monthly income is $3,000/mo, and annual cash flow is $1,500/yr on $159,418 invested. Return on cash invested sits at 20.85% in year one, and rental yield is 7.49% on a $480,900 entry. Equity gained on principal adds $3,103/yr, while 5% annual appreciation builds toward $132,864 over five years. Five-year ROI reaches 107.64% and total cumulative return in cash sums $171,599. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,000/mo property income rather than buyer’s personal income.

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