






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 1420 Woodrow Cir, Harrisonburg, VA, 22802 uses $82,179 cash to close to unlock $3,221/yr annual cash flow and $268/mo monthly cash flow. Total monthly income runs $1,800/mo, and a $1,213/mo payment keeps the spread at $268/mo. Purchase price stands at $247,900, and rental yield measures 8.71% with $1,800/mo rent. Return on cash invested shows 23.83% in year one, and 5% annual appreciation builds toward $68,490 over five years. Five-year ROI reaches 123.88% and total cumulative return in cash records $101,807. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,800/mo property income covering a $1,213/mo payment rather than investor’s personal income.
Single Family
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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $247,900 |
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: #665952