204-204B Drysdale StRockinghamVA22801
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Rockingham at 204-204B Drysdale St, Rockingham, VA, 22801 uses $104,419 cash to close to unlock $5,085/yr annual cash flow and $424/mo monthly cash flow. Total monthly income runs $2,394/mo, and a $1,542/mo payment keeps the spread at $424/mo. Purchase price stands at $314,990, and rental yield measures 9.12% with $2,394/mo rent. Return on cash invested shows 24.78% in year one, and 5% annual appreciation builds toward $87,026 over five years. Five-year ROI reaches 129.05% and total cumulative return in cash records $134,750. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,394/mo property income covering a $1,542/mo payment rather than investor’s personal income.
Single Family
Built in 2024
1,742 sqft lot
$N/A/sqft
$87 monthly HOA
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 |
Housing Distribution
Address Breakdown
Residential
17,863
Single Family
14,399
Multi-Family
3,464
Businesses
1,902
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Valley Roots Team • Kline May Realty
Mls Name: HRAR
Mls ID: #658067
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.