The Harrison Plan, Orchard AcresCrozetVA22932
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 Crozet at The Harrison Plan, Orchard Acres, Crozet, VA, 22932 priced at $564,900 pairs $3,592/mo rent with $215/mo cash flow after a $2,765/mo payment. Total monthly income equals $3,592/mo, and annual cash flow comes to $2,580/yr on $185,852 invested. Return on cash invested is 21.45% in year one, and rental yield stands at 7.63% on a $564,900 basis. Equity gained on principal adds $3,645/yr, and 5% annual appreciation accumulates to $156,071 by year five. Five-year ROI measures 110.81% and total cumulative return in cash reaches $205,952. For financing, Ziffy Mortgage’s DSCR program evaluates $3,592/mo property income against a $2,765/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22932, Crozet, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,251 (100%) |
| Owner Occupied HU | 3,578 (68.1%) |
| Renter Occupied HU | 1,139 (21.7%) |
| Vacant Housing Units | 534 (10.2%) |
| Median Home Value | $595,966 |
| Average Home Value | $658,867 |
Housing Distribution
Address Breakdown
Residential
4,868
Single Family
4,494
Multi-Family
374
Businesses
249
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
