208-208D Drysdale St, Rockingham, VA, 22801 | $761/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

208-208D Drysdale St, Rockingham, VA, 22801 | $761/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2402 sft

182 Henkel Rd, Waynesboro, VA, 22980

3 Bed
2 Bath
1624 sft

133 Lake View Cir, Waynesboro, VA, 22980

4 Bed
2 Bath
2340 sft

66 Samuel Bears Rd, Weyers Cave, VA, 24486

4 Bed
3 Bath
3284 sft

406 College Cres, Staunton, VA, 24401

Nearby investment properties with comparable prices

4 Bed
3 Bath
1856 sft

110 Collinswood Dr, Staunton, VA, 24401

3 Bed
2 Bath
1724 sft

118 Fox Hill Dr, Staunton, VA, 24401

3 Bed
2 Bath
1296 sft

24 White Birch Rd, Waynesboro, VA, 22980

3 Bed
2 Bath
1510 sft

136 Iris Dr, Waynesboro, VA, 22980

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 208-208D Drysdale St, Rockingham, VA, 22801 offers a 10.26% rental yield on a $329,895 purchase with $2,820/mo rent. Total monthly income registers $2,820/mo, and a $1,615/mo payment leaves $761/mo available for distribution. Annual cash flow reaches $9,127/yr on $109,360 to close, and return on cash invested stands at 28.26% in year one. Equity gained on principal adds $2,129/yr while 5% annual appreciation supports $91,144 over five years. Portfolio math shows five-year ROI at 147.69% and total cumulative return in cash at $161,510. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,820/mo property income against a $1,615/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

1,742 sqft lot

$N/A/sqft

$87 monthly HOA

More details about the property

Introducing the FOUR bedroom option for the Aria floorplan at Wingate Towns. Wingate towns is the best-priced new construction LUXURY townhomes in Harrisonburg, complete with a 10x16 TREX deck and 1-car garage nestled in a serene community just minutes from downtown and everyday conveniences! The Aria floorplan features a modern open-concept design with 4 bedrooms, 3.5 baths, and a spacious owners suite with a private bath and walk-in closet. The gourmet kitchen includes maple cabinetry, a large island, granite counters, luxury vinyl plank flooring, and stainless steel appliances. Plus, every home is HERS certified for energy efficiency, ensuring quality and savings. Hurry! Schedule your tour of our decorated model home today before this home is SOLD!

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

Price History

Date	Event	Price
2025-03-28	Listed for sale	$329,895

Tax History

Date	Tax Paid	Tax Increase Rate	Value	Value Increase Rate
No tax history data available

Nearby investment properties with comparable rents

3 Bed
3 Bath
2402 sft

182 Henkel Rd, Waynesboro, VA, 22980

3 Bed
2 Bath
1624 sft

133 Lake View Cir, Waynesboro, VA, 22980

4 Bed
2 Bath
2340 sft

66 Samuel Bears Rd, Weyers Cave, VA, 24486

4 Bed
3 Bath
3284 sft

406 College Cres, Staunton, VA, 24401

Nearby investment properties with comparable prices

4 Bed
3 Bath
1856 sft

110 Collinswood Dr, Staunton, VA, 24401

3 Bed
2 Bath
1724 sft

118 Fox Hill Dr, Staunton, VA, 24401

3 Bed
2 Bath
1296 sft

24 White Birch Rd, Waynesboro, VA, 22980

3 Bed
2 Bath
1510 sft

136 Iris Dr, Waynesboro, VA, 22980

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Facts & Features

General Information

Type: SingleFamily
Year Built: 2025
Architectural Style: Craftsman
Building Area: 1,980
Living Area: 1,715 sqft
Property Condition: N/A

Features & Amenities

Heating: Central, Electric
Cooling: Central Air
Flooring: Carpet, Ceramic Tile, Luxury Vinyl Plank
Interior Features: 8' Ceilings, 9' Ceilings, Bedroom, Dining Room, Family Room, Entrance Foyer, Full Bath, Half Bath, Kitchen, Living Room, Rec Room, Utility Room
Exterior Features: N/A
Parking Features: Garage

Location

City: Rockingham
State: VA
Subdivision: Wingate Meadows
Lot Size: 1,742 sqft
Lot Features: N/A
View: Mountain(s), Neighborhood

HOA & Fees

HOA Fee: $87 monthly
Association Fee: $87 monthly
Fees & Dues: N/A
Association Amenities: Trail(s)
Association Fee Includes: Master Ins. Policy, Road Maint, Snow Removal, Trash, Maintenance Grounds

Utilities

Utilities: Cable Connected
Sewer: Public Sewer
Water Source: Public
Road Surface Type: N/A

School Information

Elementary School: Pleasant Valley
Middle School: Wilbur S. Pence
High School: Turner Ashby

Listed by: Valley Roots Team • Kline May Realty

Mls Name: HRAR

Mls ID: #662448

208-208D Drysdale St,Rockingham,VA,22801

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Ziffy AI Summary

Investment Highlights

More details about the property

Neighborhood Data

Housing Distribution

Housing Statistics

Housing Distribution

Address Breakdown

Price History

Tax History

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Facts & Features

General Information

Features & Amenities

Location

HOA & Fees

Utilities

School Information

208-208D Drysdale StRockinghamVA22801