138 Olivia Dawn Ln, Broadway, VA, 22815 | $344/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

138 Olivia Dawn Ln, Broadway, VA, 22815 | $344/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1152 sft

908 Vine St, Harrisonburg, VA, 22802

3 Bed
1 Bath
950 sft

178 Suter St, Harrisonburg, VA, 22802

2 Bed
3 Bath
1152 sft

1420 Woodrow Cir, Harrisonburg, VA, 22802

3 Bed
4 Bath
2100 sft

207 Scarlet Maple Ln #119, Bridgewater, VA, 22812

Nearby investment properties with comparable prices

3 Bed
2 Bath
1214 sft

629 Stonewall Dr, Harrisonburg, VA, 22801

3 Bed
3 Bath
1280 sft

1219 Country Club Ct, Harrisonburg, VA, 22802

2 Bed
2 Bath
1000 sft

2370 Breckenridge Ct, Harrisonburg, VA, 22801

4 Bed
2 Bath
1352 sft

1388 Bradley Dr, Harrisonburg, VA, 22801

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

Rental property for sale in Broadway at 138 Olivia Dawn Ln, Broadway, VA, 22815 offers $1,794/mo rent that, after a $1,170/mo payment, leaves $344/mo cash flow. Total monthly income is $1,794/mo, and annual cash flow is $4,131/yr on $79,229 cash. Return on cash invested measures 25.12% in year one, and rental yield stands at 9.01% at a $239,000 entry. Equity gained on principal adds $1,542/yr while 5% annual appreciation compounds into $66,031 by year five. Five-year ROI records 130.7% and total cumulative return in cash reaches $103,548. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,794/mo property income versus a $1,170/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2006

3,920 sqft lot

$N/A/sqft

$250 annually HOA

More details about the property

Welcome to 138 Olivia Dawn Lane! This 3-bedroom, 2-bathroom townhouse located in the heart of Broadway, VA! Perfectly designed for modern living, this home offers three bedrooms, a well-appointed kitchen, and a cozy living area perfect for entertaining or relaxing. Enjoy the convenience of a main-level bedroom with a full bath, providing easy access and privacy. Upstairs, youll find two additional bedrooms and another full bath, ideal for family or guests. The backyard is fully fenced-in, a space that provides privacy and security, perfect for outdoor activities. Located in a desirable neighborhood with easy access to local shops, restaurants, and parks, this townhouse offers the ideal blend of comfort and convenience. Dont miss the opportunity to make this property your new home!

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