Waverly Plan, Shepherd's TrailGum SpringVA23065
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 Gum Spring at Waverly Plan, Shepherd's Trail, Gum Spring, VA, 23065 priced at $719,990 converts $4,978/mo rent into $674/mo cash flow after a $3,524/mo obligation. Total monthly income equals $4,978/mo, and annual cash flow totals $8,088/yr on $236,877 invested. Return on cash invested prints 23.47% in year one, and rental yield reads 8.3% against a $719,990 entry. Equity gained on principal adds $4,646/yr, while 5% annual appreciation compiles into $198,920 by year five. Five-year ROI reaches 121.66% and total cumulative return in cash sums $288,196. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,978/mo property income covering a $3,524/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 23065, Gum Spring, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 701 (100%) |
| Owner Occupied HU | 572 (81.6%) |
| Renter Occupied HU | 70 ( 10.0%) |
| Vacant Housing Units | 59 ( 8.4%) |
| Median Home Value | $337,037 |
| Average Home Value | $400,992 |
Housing Distribution
Address Breakdown
Residential
691
Single Family
691
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Eastwood Homes
Mls Name: Eastwood Homes
Mls Provider:
Mls ID: #N/A