The Emerald Plan, Greenwich Walk Elevator Condos 55 PlusChesterfieldVA23120
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 Chesterfield at The Emerald Plan, Greenwich Walk Elevator Condos 55 Plus, Chesterfield, VA, 23120 priced at $289,990 converts $2,568/mo rent into $835/mo cash flow after a $1,419/mo obligation. Total monthly income equals $2,568/mo, and annual cash flow totals $10,018/yr on $96,132 invested. Return on cash invested prints 30.33% in year one, and rental yield reads 10.63% against a $289,990 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation compiles into $80,119 by year five. Five-year ROI reaches 158.45% and total cumulative return in cash sums $152,317. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,568/mo property income covering a $1,419/mo payment, not borrower’s personal income.
Condo
Built in 2025
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
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A