11614 Daphna Rd, Broadway, VA, 22815 | $607/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

11614 Daphna Rd, Broadway, VA, 22815 | $607/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3767 sft

115 Flyntshire Pl, Harrisonburg, VA, 22801

5 Bed
6 Bath
3800 sft

Vera Vista Path, Harrisonburg, VA, 22801

5 Bed
2 Bath
2168 sft

632 E Market St, Harrisonburg, VA, 22801

4 Bed
3 Bath
2203 sft

745 Wingtip Way, Rockingham, VA, 22801

Nearby investment properties with comparable prices

3 Bed
3 Bath
2646 sft

8213 Robinson Rd, Dayton, VA, 22821

3 Bed
2 Bath
1555 sft

4620 Melville St, Rockingham, VA, 22801

3 Bed
2 Bath
1903 sft

216 Obsidian Ter, Rockingham, VA, 22801

3 Bed
2 Bath
2758 sft

385 Westview St, Dayton, VA, 22821

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

Investment property for sale in Broadway at 11614 Daphna Rd, Broadway, VA, 22815 uses $122,655 cash to close to unlock $7,286/yr annual cash flow and $607/mo monthly cash flow. Total monthly income runs $2,819/mo, and a $1,811/mo payment keeps the spread at $607/mo. Purchase price stands at $370,000, and rental yield measures 9.14% with $2,819/mo rent. Return on cash invested shows 25.85% in year one, and 5% annual appreciation builds toward $102,224 over five years. Five-year ROI reaches 134.45% and total cumulative return in cash records $164,909. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,819/mo property income covering a $1,811/mo payment rather than investor’s personal income.

Single Family

Built in 1906

0.84 Acres lot

$N/A/sqft

No HOA

More details about the property

Come home to this classic American farm house! Relax on the front porch and enjoy the view. Main level primary suite, in addition to four upstairs bedrooms - one with a walk-in closet. Third bathroom recently added upstairs does not show in GIS info. New carpet upstairs and new heat pump in 2022. The studio/apartment has a kitchen and living area downstairs, with two rooms and a full bath upstairs.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22815, Broadway, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,958 (100%)
Owner Occupied HU	2,754 (69.6%)
Renter Occupied HU	907 (22.9%)
Vacant Housing Units	297 ( 7.5%)
Median Home Value	$299,893
Average Home Value	$378,164