1182 Dale Cir, Harrisonburg, VA, 22801 | $381/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

1182 Dale Cir, Harrisonburg, VA, 22801 | $381/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2160 sft

309 Joyce Dr, Bridgewater, VA, 22812

3 Bed
2 Bath
2496 sft

128 Lofton Dr, Weyers Cave, VA, 24486

3 Bed
2 Bath
1599 sft

204 Burnley Dr, Staunton, VA, 24401

3 Bed
2 Bath
1304 sft

34 S Foxhall Ln, Weyers Cave, VA, 24486

Nearby investment properties with comparable prices

3 Bed
3 Bath
1310 sft

916 Selma Blvd, Staunton, VA, 24401

3 Bed
3 Bath
1806 sft

587 Pointe Dr, Harrisonburg, VA, 22801

4 Bed
2 Bath
1612 sft

59 Moscow Loop, Mount Solon, VA, 22843

4 Bed
3 Bath
2099 sft

402 Marshall St, 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

Investment property for sale in Harrisonburg at 1182 Dale Cir, Harrisonburg, VA, 22801 listed at $319,000 pairs $2,288/mo rent with a $1,561/mo payment to leave $381/mo cash flow. Total monthly income runs $2,288/mo, and annual cash flow reaches $4,577/yr on $105,749 cash to close. Return on cash invested measures 24.24% in year one, and rental yield registers 8.61% at a $319,000 basis. Equity gained on principal adds $2,058/yr, and annual property appreciation at 5% supports $88,134 by year five. Five-year ROI tracks 125.8% and total cumulative return in cash totals $133,033. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,288/mo property income relative to a $1,561/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1967

0.24 sqft lot

$N/A/sqft

No HOA

More details about the property

***Open House 9/28 CANCELLED*** Welcome to this beautifully maintained one-level brick ranch located in the heart of Harrisonburg, just down the street from Hillandale Park. This home has been lovingly cared for and thoughtfully updated, offering peace of mind and move-in-ready comfort. Recent updates include a new roof (2022), upgraded HVAC, and an encapsulated crawlspace. The former carport has been enclosed to create a convenient one-car garage with easy interior access. Inside, youll find fresh flooring and paint throughout, tasteful bathroom updates, and a bright, inviting layout that feels like home the moment you walk in. Step outside to a spacious back patio, perfect for hosting friends, family, or simply relaxing on those ideal Shenandoah Valley evenings. Dont miss your chance to own this well-loved home in a desirable location close to parks, schools, shopping, and all that Harrisonburg has to offer!

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