Roseland, VA — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
2.0%
Below average
Monthly Cash Flow
-$1,494
After all expenses
Price-to-Rent
21.9
Overpriced for rent
DSCR
0.32
Fails
📊 Key Metrics
- Median Home Price
- $412,655
- Average Rent (3BR)
- $1,570/mo
- Price-to-Rent Ratio
- 21.9(high)
- 1% Rule
- 0.38%(fails — need 1%+)
- Cash-on-Cash Return
- -18.9%
- Vacancy Rate
- 8.0%
📈 Market Strength
- Unemployment Rate
- 3.8%(-0.5% vs national)
- Rent Growth (YoY)
- +2.9%(national avg)
- Population Growth
- +0.3% YoY
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →Property Tax Rate
0.8%
of assessed value (VA avg)
Median Income
$80,615
household (VA avg)
Rent-to-Income
23.4%
Affordable
Section 8 Max Rent
$1,570/mo
3BR voucher payment
🏛️ VA Investor Climate
Landlord Friendly
6/10
State Income Tax
Has state tax
Property Tax
0.8% effective
Population Trend
+0.3% (3yr)