The Hayden-Lee Plan, Sheppards FoldBeaverdamVA23015
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 Beaverdam at The Hayden-Lee Plan, Sheppards Fold, Beaverdam, VA, 23015 offers $5,620/mo rent that, after a $4,258/mo payment, leaves $395/mo cash flow. Total monthly income is $5,620/mo, and annual cash flow is $4,735/yr on $286,197 cash. Return on cash invested measures 21.71% in year one, and rental yield stands at 7.75% at a $869,900 entry. Equity gained on principal adds $5,613/yr while 5% annual appreciation compounds into $240,337 by year five. Five-year ROI records 112.25% and total cumulative return in cash reaches $321,257. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,620/mo property income versus a $4,258/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23015, Beaverdam, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,010 (100%) |
| Owner Occupied HU | 1,671 (83.1%) |
| Renter Occupied HU | 198 ( 9.9%) |
| Vacant Housing Units | 141 ( 7.0%) |
| Median Home Value | $476,833 |
| Average Home Value | $518,449 |
Housing Distribution
Address Breakdown
Residential
1,989
Single Family
1,989
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
