The Nathan Plan, Byrd Mill Run, Louisa, VA, 23093 | $287/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

The Nathan Plan, Byrd Mill Run, Louisa, VA, 23093 | $287/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1685 sft

The Fenwick Plan, Byrd Mill Run, Louisa, VA, 23093

3 Bed
3 Bath
2145 sft

The Marshall Plan, Byrd Mill Run, Louisa, VA, 23093

3 Bed
3 Bath
2274 sft

The Debbie Plan, Byrd Mill Run, Louisa, VA, 23093

3 Bed
2 Bath
1685 sft

Fenwick Plan, Byrd Mill Run, Louisa, VA, 23093

Nearby investment properties with comparable prices

4 Bed
3 Bath
2102 sft

The Wallace Plan, Byrd Mill Run, Louisa, VA, 23093

3 Bed
3 Bath
2240 sft

12 Barefoot Ln, Palmyra, VA, 22963

4 Bed
3 Bath
2385 sft

29 Hopi Way, Palmyra, VA, 22963

3 Bed
2 Bath
1368 sft

88 Archer Dr, Palmyra, VA, 22963

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

Explore more listings using simple english

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

More details about the property

This rancher recently received a facelift from us to make its layout more modern. We are actively building the new layout and will add interior images once we have them ready. Our new layout features open concept living with the kitchen island looking out into the large and welcoming great room. The owners suite features a walk in closet and optional garden bath including both a shower & soaking tub. Across the home you find the two additional bedrooms which share the hall bathroom. This home features both a formal dining room and a breakfast nook for various areas to entertain guests.

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