1944 Beagle Way
Virginia Beach, VA 23453
List Price
$520,000
Initial Investment
$138,975Purchase Price
$510,000
Down Payment
25%
Rent
$2,750
Total Return
$116,674
Annualized Return
12.0%
Cap Rate
4.0%
Gross Yield
6.5%
Cash Flow
-$8,261
Appreciation
5.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/17/2021
Lease End
06/16/2023
Lot Size
5,968
HOA
$25/mo
Flood Risk
Not Required
- 4 bedroom / 2.5 bath with an attached 2 car garage
- Located in a quiet neighborhood of Bernard Farms
- Close to Lands town Commons for shopping, Veterans United Home Loans Amphitheater for entertainment, NAS Oceana, schools, interstates, hospital, and much more
- Long term tenant in place
See more in Analysis
Annual Financial Highlights
Expected Rent
$31,350Expenses
-$7,485Property Taxes
-$4,400Loan Payments
-$27,726Net Cash Flow
-$8,261See more in Financials
Similar Listings