The Sapphire Plan, Greenwich Walk Elevator Condos 55 PlusMoseleyVA23120
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
Investment property for sale in Moseley at The Sapphire Plan, Greenwich Walk Elevator Condos 55 Plus, Moseley, VA, 23120 uses $132,597 cash to close to unlock $6,704/yr annual cash flow and $559/mo monthly cash flow. Total monthly income runs $2,950/mo, and a $1,958/mo payment keeps the spread at $559/mo. Purchase price stands at $399,990, and rental yield measures 8.85% with $2,950/mo rent. Return on cash invested shows 24.97% in year one, and 5% annual appreciation builds toward $110,510 over five years. Five-year ROI reaches 129.68% and total cumulative return in cash records $171,949. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,950/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23120, Moseley, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,429 (100%) |
| Owner Occupied HU | 4,753 (87.5%) |
| Renter Occupied HU | 535 ( 9.9%) |
| Vacant Housing Units | 141 ( 2.6%) |
| Median Home Value | $564,030 |
| Average Home Value | $578,969 |
Housing Distribution
Address Breakdown
Residential
6,308
Single Family
6,308
Multi-Family
0
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
