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% |
Investment property for sale in Rockingham at 203-203C Drysdale St, Rockingham, VA, 22801 uses $107,734 cash to close to unlock $4,367/yr annual cash flow and $364/mo monthly cash flow. Total monthly income runs $2,394/mo, and a $1,591/mo payment keeps the spread at $364/mo. Purchase price stands at $324,990, and rental yield measures 8.84% with $2,394/mo rent. Return on cash invested shows 23.96% in year one, and 5% annual appreciation builds toward $89,789 over five years. Five-year ROI reaches 124.65% and total cumulative return in cash records $134,290. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,394/mo property income covering a $1,591/mo payment rather than investor’s personal income.
Single Family
Built in 2024
3,049 sqft lot
$N/A/sqft
$87 monthly HOA
Neighborhood data shown for ZIP Code: 22801, Harrisonburg, VA area.
| 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 |
Residential
17,863
Single Family
14,399
Multi-Family
3,464
Businesses
1,902
Date | Event | Price |
|---|---|---|
| 2024-10-21 | Listed for sale | $324,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Valley Roots Team • Kline May Realty
Mls Name: HRAR
Mls ID: #658068
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
