The Franklin Plan, Hills QuarterIrvingtonVA22480
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 Irvington at The Franklin Plan, Hills Quarter, Irvington, VA, 22480 earns $1,005/mo cash flow from $4,145/mo rent with a $2,373/mo payment. Total monthly income totals $4,145/mo, and annual cash flow totals $12,056/yr on $160,744 capital. ROI tracks 27.41% on current figures, and rental yield reads 10.26% at a $484,900 purchase. Equity gained on principal adds $3,129/yr, and 5% annual appreciation supports $133,969 over five years. Five-year ROI reaches 143.43% and total cumulative return in cash sums $230,563. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,145/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$242 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22480, Irvington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 782 (100%) |
| Owner Occupied HU | 321 (41.0%) |
| Renter Occupied HU | 204 (26.1%) |
| Vacant Housing Units | 257 (32.9%) |
| Median Home Value | $357,979 |
| Average Home Value | $472,040 |
Housing Distribution
Address Breakdown
Residential
464
Single Family
304
Multi-Family
160
Businesses
113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices