114 Obsidian TerRockinghamVA22801
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 114 Obsidian Ter, Rockingham, VA, 22801 offers $2,394/mo rent that, after a $1,777/mo payment, leaves $224/mo cash flow. Total monthly income is $2,394/mo, and annual cash flow is $2,685/yr on $120,331 cash. Return on cash invested measures 22.14% in year one, and rental yield stands at 7.91% at a $362,990 entry. Equity gained on principal adds $2,342/yr while 5% annual appreciation compounds into $100,287 by year five. Five-year ROI records 114.53% and total cumulative return in cash reaches $137,820. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,394/mo property income versus a $1,777/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi Family
Built in 2025
6,534 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: #672062