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 131 S Willow St, Harrisonburg, VA, 22802 generates $2,034/mo in rent and, after a $1,463/mo payment, leaves $247/mo in cash flow. Total monthly income is $2,034/mo, and annual cash flow is $2,965/yr on $99,119 invested. Return on cash invested sits at 22.9% in year one, and rental yield is 8.16% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 118.64% and total cumulative return in cash sums $117,598. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,034/mo property income rather than buyer’s personal income.
Single Family
Built in 1946
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22802, Harrisonburg, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,770 (100%) |
| Owner Occupied HU | 6,055 (51.4%) |
| Renter Occupied HU | 5,094 (43.3%) |
| Vacant Housing Units | 621 ( 5.3%) |
| Median Home Value | $337,373 |
| Average Home Value | $376,202 |
Residential
11,172
Single Family
10,123
Multi-Family
1,049
Businesses
579
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Pete Hill • Funkhouser Real Estate Group
Mls Name: CAAR
Mls ID: #666638
