The Nathan Plan, Byrd Mill RunLouisaVA23093
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 Louisa at The Nathan Plan, Byrd Mill Run, Louisa, VA, 23093 priced at $403,750 pairs $2,700/mo rent with $287/mo cash flow after a $1,976/mo payment. Total monthly income equals $2,700/mo, and annual cash flow comes to $3,439/yr on $133,843 invested. Return on cash invested is 22.48% in year one, and rental yield stands at 8.02% on a $403,750 basis. Equity gained on principal adds $2,605/yr, and 5% annual appreciation accumulates to $111,549 by year five. Five-year ROI measures 116.35% and total cumulative return in cash reaches $155,729. For financing, Ziffy Mortgage’s DSCR program evaluates $2,700/mo property income against a $1,976/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: 23093, Louisa, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,475 (100%) |
| Owner Occupied HU | 4,481 (69.2%) |
| Renter Occupied HU | 1,320 (20.4%) |
| Vacant Housing Units | 674 (10.4%) |
| Median Home Value | $293,370 |
| Average Home Value | $342,671 |
Housing Distribution
Address Breakdown
Residential
6,052
Single Family
6,010
Multi-Family
42
Businesses
379
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices