The Shenandoah Plan, Hills QuarterIrvingtonVA22480
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 Irvington at The Shenandoah Plan, Hills Quarter, Irvington, VA, 22480 uses $121,959 cash to close to unlock $14,549/yr annual cash flow and $1,212/mo monthly cash flow. Total monthly income runs $3,654/mo, and a $1,801/mo payment keeps the spread at $1,212/mo. Purchase price stands at $367,900, and rental yield measures 11.92% with $3,654/mo rent. Return on cash invested shows 31.84% in year one, and 5% annual appreciation builds toward $101,644 over five years. Five-year ROI reaches 167.41% and total cumulative return in cash records $204,174. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,654/mo property income covering a $1,801/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$242 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22480, Irvington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 782 (100%) |
| Owner Occupied HU | 321 (41.0%) |
| Renter Occupied HU | 204 (26.1%) |
| Vacant Housing Units | 257 (32.9%) |
| Median Home Value | $357,979 |
| Average Home Value | $472,040 |
Housing Distribution
Address Breakdown
Residential
464
Single Family
304
Multi-Family
160
Businesses
113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices