Waverly II Plan, WesterleighMoseleyVA23120
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
Rental property for sale in Moseley at Waverly II Plan, Westerleigh, Moseley, VA, 23120 priced at $572,950 converts $4,110/mo rent into $595/mo cash flow after a $2,804/mo obligation. Total monthly income equals $4,110/mo, and annual cash flow totals $7,144/yr on $188,501 invested. Return on cash invested prints 23.85% in year one, and rental yield reads 8.61% against a $572,950 entry. Equity gained on principal adds $3,697/yr, while 5% annual appreciation compiles into $158,296 by year five. Five-year ROI reaches 123.88% and total cumulative return in cash sums $233,523. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,110/mo property income covering a $2,804/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$90 monthly 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
