The Whitney Plan, Byrd Mill Run, Louisa, VA, 23093 | $279/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 Whitney Plan, Byrd Mill Run, Louisa, VA, 23093 | $279/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

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

4 Bed
3 Bath
2247 sft

The Ross 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

4 Bed
3 Bath
2591 sft

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

4 Bed
4 Bath
2626 sft

30 Horse Path Dr, Charlottesville, VA, 22902

4 Bed
3 Bath
2227 sft

2 Moonstar Ln W, Columbia, VA, 23038

4 Bed
3 Bath
2247 sft

0 Rising Sun 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 Whitney Plan, Byrd Mill Run, Louisa, VA, 23093 priced at $455,250 converts $3,000/mo rent into $279/mo cash flow after a $2,228/mo obligation. Total monthly income equals $3,000/mo, and annual cash flow totals $3,346/yr on $150,915 invested. Return on cash invested prints 22.13% in year one, and rental yield reads 7.91% against a $455,250 entry. Equity gained on principal adds $2,938/yr, while 5% annual appreciation compiles into $125,777 by year five. Five-year ROI reaches 114.45% and total cumulative return in cash sums $172,726. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $2,228/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This recently redesigned Colonial style plan offers an open floor plan. Upstairs includes a loft area and the optional room over the garage can be unfinished or finished to suit. The redesigned first floor master suite allows for additional shelving space and an optional garden bath.

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