The Ross Plan, Byrd Mill Run, Louisa, VA, 23093 | $623/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 Ross Plan, Byrd Mill Run, Louisa, VA, 23093 | $623/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
2354 sft

The Davidson 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
2102 sft

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

Nearby investment properties with comparable prices

3 Bed
3 Bath
1568 sft

89 Riverside Dr, Palmyra, VA, 22963

4 Bed
3 Bath
2227 sft

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

4 Bed
3 Bath
2034 sft

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

3 Bed
4 Bath
2106 sft

41 Dogleg Rd, 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 Ross Plan, Byrd Mill Run, Louisa, VA, 23093 offers $3,000/mo rent that, after a $1,946/mo payment, leaves $623/mo cash flow. Total monthly income is $3,000/mo, and annual cash flow is $7,480/yr on $131,771 cash. Return on cash invested measures 25.59% in year one, and rental yield stands at 9.06% at a $397,500 entry. Equity gained on principal adds $2,565/yr while 5% annual appreciation compounds into $109,822 by year five. Five-year ROI records 133.03% and total cumulative return in cash reaches $175,295. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,000/mo property income versus a $1,946/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our most popular and versatile plan. Offering 18 different elevations and multiple kitchen layouts this plan allows you the freedom to choose! Open great room, separate dining room, four second floor bedrooms and optional 3rd floor are just a few key features. The Master Suite allows for a garden bath with a 6' tub! Contact agent today for more information.

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