102 Granite RdRockinghamVA22801
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 Rockingham at 102 Granite Rd, Rockingham, VA, 22801 priced at $254,990 pairs $2,285/mo rent with $761/mo cash flow after a $1,248/mo payment. Total monthly income equals $2,285/mo, and annual cash flow comes to $9,129/yr on $84,529 invested. Return on cash invested is 30.71% in year one, and rental yield stands at 10.75% on a $254,990 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,449 by year five. Five-year ROI measures 160.48% and total cumulative return in cash reaches $135,653. For financing, Ziffy Mortgage’s DSCR program evaluates $2,285/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22801, Harrisonburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,135 (100%) |
| Owner Occupied HU | 7,571 (44.2%) |
| Renter Occupied HU | 8,327 (48.6%) |
| Vacant Housing Units | 1,237 ( 7.2%) |
| Median Home Value | $387,728 |
| Average Home Value | $435,761 |
Housing Distribution
Address Breakdown
Residential
17,863
Single Family
14,399
Multi-Family
3,464
Businesses
1,902
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Valley Roots Team • Kline May Realty
Mls Name: CAAR
Mls ID: #672308