Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Harrisonburg at 1217 Windsor Rd, Harrisonburg, VA, 22801 offers $4,411/mo rent that, after a $2,521/mo payment, leaves $1,321/mo cash flow. Total monthly income is $4,411/mo, and annual cash flow is $15,851/yr on $169,435 cash. Return on cash invested measures 29.42% in year one, and rental yield stands at 10.28% at a $515,000 entry. Equity gained on principal adds $3,323/yr while 5% annual appreciation compounds into $142,285 by year five. Five-year ROI records 153.53% and total cumulative return in cash reaches $260,137. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,411/mo property income versus a $2,521/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1963
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22801, Harrisonburg, VA area.
| 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 |
Residential
17,863
Single Family
14,399
Multi-Family
3,464
Businesses
1,902
Date | Event | Price |
|---|---|---|
| 2025-04-13 | Listed for sale | $515,000 |
| 2024-01-17 | Listing removed | $425,000 |
| 2023-08-17 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $4252.10 | 18.87% | $421,000 | 12.99% |
| 2023-04-15 | $3576.96 | 20.68% | $372,600 | 16.91% |
| 2022-04-15 | $2963.91 | 7.55% | $318,700 | 4.08% |
Listed by: Anna Bergey • Nest Realty Harrisonburg
Mls Name: HRAR
Mls ID: #663132
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
