The Fairfax 2-story walkout Plan, Westhill TownhomesBlacksburgVA24060
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 Blacksburg at The Fairfax 2-story walkout Plan, Westhill Townhomes, Blacksburg, VA, 24060 generates $2,716/mo in rent and, after a $2,039/mo payment, leaves $86/mo in cash flow. Total monthly income is $2,716/mo, and annual cash flow is $1,029/yr on $138,070 invested. Return on cash invested sits at 20.65% in year one, and rental yield is 7.83% on a $416,500 entry. Equity gained on principal adds $2,688/yr, while 5% annual appreciation builds toward $115,071 over five years. Five-year ROI reaches 107% and total cumulative return in cash sums $147,732. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,716/mo property income rather than buyer’s personal income.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$140 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24060, Blacksburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,424 (100%) |
| Owner Occupied HU | 8,250 (36.8%) |
| Renter Occupied HU | 12,496 (55.7%) |
| Vacant Housing Units | 1,678 ( 7.5%) |
| Median Home Value | $518,808 |
| Average Home Value | $533,291 |
Housing Distribution
Address Breakdown
Residential
22,500
Single Family
18,346
Multi-Family
4,154
Businesses
1,152
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jon Pendleton • Stateson Homes
Mls Name: Stateson Homes
Mls ID: #N/A