3513 Monterey Dr #35BRockinghamVA22801
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 3513 Monterey Dr #35B, Rockingham, VA, 22801 listed at $353,000 pairs $2,394/mo rent with a $1,728/mo payment to leave $34/mo cash flow. Total monthly income runs $2,394/mo, and annual cash flow reaches $403/yr on $117,020 cash to close. Return on cash invested measures 20.25% in year one, and rental yield registers 8.14% at a $353,000 basis. Equity gained on principal adds $2,278/yr, and annual property appreciation at 5% supports $97,527 by year five. Five-year ROI tracks 105.35% and total cumulative return in cash totals $123,284. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,394/mo property income relative to a $1,728/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$250 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: Emma Cappellini • RE/MAX Distinctive
Mls Name: CAAR
Mls Provider:
Mls ID: #666117