








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Harrisonburg at 1417 Woodrow Cir, Harrisonburg, VA, 22802 uses $81,682 cash to close to unlock $6,133/yr annual cash flow and $511/mo monthly cash flow. Total monthly income runs $2,034/mo, and a $1,206/mo payment keeps the spread at $511/mo. Purchase price stands at $246,400, and rental yield measures 9.91% with $2,034/mo rent. Return on cash invested shows 27.42% in year one, and 5% annual appreciation builds toward $68,076 over five years. Five-year ROI reaches 143.15% and total cumulative return in cash records $116,924. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,034/mo property income covering a $1,206/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
1,742 sqft lot
$N/A/sqft
$50 monthly 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 |
|---|---|---|
| 2025-07-31 | Sold | $246,400 |
| 2025-05-14 | Pending sale | $244,900 |
| 2025-05-07 | Listed for sale | $244,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Crissy Nesselrodt • Kline May Realty
Mls Name: CAAR
Mls Provider:
Mls ID: #664216