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 Luray at 17 Rolling Rd, Luray, VA, 22835 priced at $379,400 converts $3,060/mo rent into $792/mo cash flow after a $1,857/mo obligation. Total monthly income equals $3,060/mo, and annual cash flow totals $9,504/yr on $125,771 invested. Return on cash invested prints 27.47% in year one, and rental yield reads 9.68% against a $379,400 entry. Equity gained on principal adds $2,448/yr, while 5% annual appreciation compiles into $104,821 by year five. Five-year ROI reaches 143.07% and total cumulative return in cash sums $179,944. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,060/mo property income covering a $1,857/mo payment, not borrower’s personal income.
Single Family
Built in 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22835, Luray, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,019 (100%) |
| Owner Occupied HU | 3,628 (60.3%) |
| Renter Occupied HU | 1,352 (22.5%) |
| Vacant Housing Units | 1,039 (17.3%) |
| Median Home Value | $279,664 |
| Average Home Value | $327,532 |
Residential
5,635
Single Family
5,484
Multi-Family
151
Businesses
484
Date | Event | Price |
|---|---|---|
| 2025-04-26 | Listing removed | $289,900 |
| 2025-01-21 | Contingent | $395,000 |
| 2024-10-07 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-08 | $1505.26 | N/A | $206,200 | N/A |
| 2022-07-08 | $1505.26 | N/A | $206,200 | N/A |
| 2021-07-08 | $1505.26 | N/A | $206,200 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
