1063 Rosedale Dr, Rockingham, VA, 22801 | $342/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1063 Rosedale Dr, Rockingham, VA, 22801 | $342/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1456 sft

2 Shannon Pl, Staunton, VA, 24401

2 Bed
2 Bath
1152 sft

2106 Laurel Hill Rd, Verona, VA, 24401

3 Bed
1 Bath
1236 sft

1503 Springhill Rd, Staunton, VA, 24401

3 Bed
2 Bath
1326 sft

11 Falcon Ln, Weyers Cave, VA, 24486

Nearby investment properties with comparable prices

3 Bed
3 Bath
1853 sft

909 Maple St, Staunton, VA, 24401

3 Bed
2 Bath
1332 sft

3200 Joppa Ct, Harrisonburg, VA, 22801

3 Bed
2 Bath
1398 sft

3164 Joppa Ct, Rockingham, VA, 22801

3 Bed
1 Bath
1174 sft

962 Kinzley Ct, Staunton, VA, 24401

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Rockingham at 1063 Rosedale Dr, Rockingham, VA, 22801 generates $1,896/mo in rent and, after a $1,272/mo payment, leaves $342/mo in cash flow. Total monthly income is $1,896/mo, and annual cash flow is $4,109/yr on $86,157 invested. Return on cash invested sits at 24.68% in year one, and rental yield is 8.75% on a $259,900 entry. Equity gained on principal adds $1,677/yr, while 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 128.16% and total cumulative return in cash sums $110,422. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,896/mo property income rather than buyer’s personal income.

Multi Family

Built in 1985

6,098 sqft lot

$N/A/sqft

No HOA

More details about the property

GREAT LOCATION! Renovated 2 bedroom single level living duplex just minutes from the Hospital located conveniently in a quiet established neighborhood off Port Republic Rd. Step inside to an airy living space featuring vaulted ceilings throughout! Kitchen fully updated in 2023 with New floors, lighting, granite countertops and stainless steel appliances! Contemporary features thoroughly like recessed lighting, motion activated under cabinet LED lighting and Faux skylight! Large bathroom fully renovated in 2023, New vanity, mirror, LED lighting! Inviting front deck provides a great place to relax, bbq and entertain! Flat side yard leads to a private back yard with storage shed and room for garden. Established neighborhood in a great location convenient to the hospital, downtown and in Cub Run, Spotswood school district!

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