The Hampton 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
Rental property for sale in Irvington at The Hampton Plan, Hills Quarter, Irvington, VA, 22480 offers $3,260/mo rent that, after a $1,810/mo payment, leaves $1,049/mo cash flow. Total monthly income is $3,260/mo, and annual cash flow is $12,591/yr on $122,622 cash. Return on cash invested measures 30.18% in year one, and rental yield stands at 10.58% at a $369,900 entry. Equity gained on principal adds $2,387/yr while 5% annual appreciation compounds into $102,197 by year five. Five-year ROI records 157.64% and total cumulative return in cash reaches $193,306. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,260/mo property income versus a $1,810/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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