The Rivera Plan, Byrd Mill Run, Louisa, VA, 23093 | $275/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 Rivera Plan, Byrd Mill Run, Louisa, VA, 23093 | $275/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1982 sft

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

4 Bed
3 Bath
2247 sft

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

4 Bed
3 Bath
2034 sft

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

4 Bed
3 Bath
2354 sft

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

Nearby investment properties with comparable prices

4 Bed
3 Bath
2497 sft

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

4 Bed
4 Bath
2626 sft

30 Horse Path Dr, Charlottesville, VA, 22902

4 Bed
3 Bath
2483 sft

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

4 Bed
3 Bath
1982 sft

LOT-36Y Thomas Jefferson Pkwy, 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

Investment property for sale in Louisa at The Rivera Plan, Byrd Mill Run, Louisa, VA, 23093 listed at $455,750 pairs $3,000/mo rent with a $2,231/mo payment to leave $275/mo cash flow. Total monthly income runs $3,000/mo, and annual cash flow reaches $3,303/yr on $151,081 cash to close. Return on cash invested measures 22.1% in year one, and rental yield registers 7.9% at a $455,750 basis. Equity gained on principal adds $2,941/yr, and annual property appreciation at 5% supports $125,915 by year five. Five-year ROI tracks 114.31% and total cumulative return in cash totals $172,703. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,000/mo property income relative to a $2,231/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Kin to the Rosalyn this home has plenty of room with many ways to customize the plan to fit your needs either 3, 4,5 or even6 bedrooms! (Loft and bonus room can be finished into bedrooms if desired) This plan also has a mudroom and walk-in pantry.

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