2095 Willow Hill DrHarrisonburgVA22801
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 Harrisonburg at 2095 Willow Hill Dr, Harrisonburg, VA, 22801 with 5% annual appreciation on a $335,500 basis while $2,980/mo rent supports operations. Total monthly income totals $2,980/mo and a $1,642/mo payment preserves $975/mo for cash returns. Annual cash flow comes to $11,694/yr on $111,218 deployed, and return on cash invested reaches 30.42% in year one. Equity gained on principal adds $2,165/yr, and five-year appreciation sums $92,692 alongside rental yield of 10.66%. Five-year ROI measures 158.96% and total cumulative return in cash totals $176,793.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,980/mo property income versus a $1,642/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
9,583 sqft lot
$N/A/sqft
No 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: Crissy Nesselrodt • Kline May Realty
Mls Name: HRAR
Mls ID: #655600
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.