The Hampton Plan, Foxwood ForestBarboursvilleVA22923
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis Barboursville rental at The Hampton Plan, Foxwood Forest, Barboursville, VA, 22923 sits in the solid-income band: 7.72% gross yield, $4,200/mo rent, $265/mo net after the $2,829/mo debt service, DSCR 1.48. Entry price of $629,075 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $173,802 and $5,794/yr in principal reduction bring total cumulative return to $264,928.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.2% |
| Monthly Cash Flow | $265 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,200 |
| Total Monthly Debt Service | $3,532 |
| DSCR Ratio | 1.19x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$22 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22923, Barboursville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,327 (100%) |
| Owner Occupied HU | 1,630 (70.0%) |
| Renter Occupied HU | 527 (22.6%) |
| Vacant Housing Units | 170 ( 7.3%) |
| Median Home Value | $428,312 |
| Average Home Value | $484,903 |
Housing Distribution
Address Breakdown
Residential
2,410
Single Family
2,410
Multi-Family
0
Businesses
62
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
$22 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22923, Barboursville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,327 (100%) |
| Owner Occupied HU | 1,630 (70.0%) |
| Renter Occupied HU | 527 (22.6%) |
| Vacant Housing Units | 170 ( 7.3%) |
| Median Home Value | $428,312 |
| Average Home Value | $484,903 |
Housing Distribution
Address Breakdown
Residential
2,410
Single Family
2,410
Multi-Family
0
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Bethel Builders LLC
Mls Name: Bethel Builders LLC
Mls ID: #N/A