1771 Marble Ridge Dr, Rockingham, VA, 22801 | $460/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

1771 Marble Ridge Dr, Rockingham, VA, 22801 | $460/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1475 sft

63 Maury Mill Rd, Verona, VA, 24482

3 Bed
3 Bath
2815 sft

104 Bridgeport Dr, Bridgewater, VA, 22812

3 Bed
3 Bath
2510 sft

107 Bell Creek Dr, Staunton, VA, 24401

Investment Property+ 1 more

3 Bed
4 Bath
2780 sft

519 W Frederick St, Staunton, VA, 24401

Nearby investment properties with comparable prices

3 Bed
2 Bath
2256 sft

812 Hillcrest Dr, Staunton, VA, 24401

3 Bed
2 Bath
2257 sft

127 S Waverly St, Staunton, VA, 24401

3 Bed
3 Bath
2862 sft

502 Ritchie Blvd, Staunton, VA, 24401

3 Bed
2 Bath
1806 sft

407 Cardinal St, Staunton, VA, 24401

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

Investment property for sale in Rockingham at 1771 Marble Ridge Dr, Rockingham, VA, 22801 earns $460/mo cash flow from $2,726/mo rent with a $1,855/mo payment. Total monthly income totals $2,726/mo, and annual cash flow totals $5,525/yr on $125,639 capital. ROI tracks 24.31% on current figures, and rental yield reads 8.63% at a $379,000 purchase. Equity gained on principal adds $2,446/yr, and 5% annual appreciation supports $104,711 over five years. Five-year ROI reaches 126.15% and total cumulative return in cash sums $158,495. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,726/mo property income instead of your personal income.

Single Family

Built in 2019

0.25 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to 1771 Marble Ridge Ave, a home that has been strategically upgraded to offer massive value and space in a highly desirable Rockingham community! Unlike comparable homes in the area, this property features a fully finished lower level, effectively doubling the livable square footage. The main level boasts the original, charming design with 3 comfortable bedrooms, 2 full bathrooms, and an open-concept living/kitchen area, perfect for daily life and entertaining. The star feature is the professionally finished basement, providing flexibility and function rarely found in this neighborhood. This space is ideal for multi-generational living. 2 Bonus Rooms: Perfect for guests, offices, or hobby spaces (currently non-conforming).Full 3rd Bathroom: Essential convenience for the lower level. Ready for entertaining or relaxing, step out from the main level onto the back deck, perfect for grilling and outdoor dining. Secure Yard: Enjoy a partially fenced backyard, ideal for pets or children.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22801, Harrisonburg, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,135 (100%)
Owner Occupied HU	7,571 (44.2%)
Renter Occupied HU	8,327 (48.6%)
Vacant Housing Units	1,237 ( 7.2%)
Median Home Value	$387,728
Average Home Value	$435,761