3591 Forest Oaks Ln, Harrisonburg, VA, 22801 | $165/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

3591 Forest Oaks Ln, Harrisonburg, VA, 22801 | $165/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1638 sft

100 Village Dr APT 201, Staunton, VA, 24401

3 Bed
3 Bath
1860 sft

315 Balsley Rd, Staunton, VA, 24401

3 Bed
3 Bath
1596 sft

3835 Mill Race Ct, Rockingham, VA, 22801

3 Bed
2 Bath
1504 sft

72 Hudson Ave, Staunton, VA, 24401

Nearby investment properties with comparable prices

3 Bed
3 Bath
2100 sft

3431 Monterey Dr #32F, Rockingham, VA, 22801

3 Bed
3 Bath
2032 sft

1206 Bluemoon Dr, Harrisonburg, VA, 22801

Investment Property+ 1 more

4 Bed
3 Bath
3524 sft

17 Mountain View Dr, Verona, VA, 24482

3 Bed
2 Bath
1365 sft

4645 Melville St, Rockingham, VA, 22801

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 Harrisonburg at 3591 Forest Oaks Ln, Harrisonburg, VA, 22801 listed at $339,900 pairs $2,306/mo rent with a $1,664/mo payment to leave $165/mo cash flow. Total monthly income runs $2,306/mo, and annual cash flow reaches $1,977/yr on $112,677 cash to close. Return on cash invested measures 21.66% in year one, and rental yield registers 8.14% at a $339,900 basis. Equity gained on principal adds $2,193/yr, and annual property appreciation at 5% supports $93,908 by year five. Five-year ROI tracks 112.4% and total cumulative return in cash totals $126,647. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,306/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2003

7,405 sqft lot

$N/A/sqft

$109 monthly HOA

More details about the property

This delightful single-story home in Spring Oaks offers a spacious kitchen with a pantry and dining area, a large living room, two bedrooms, two full bathrooms, an office, a sunroom, and a garage. The upscale kitchen, bathed in natural light, features white cabinets and a vaulted ceiling that extends into the airy living room, where sunlight pours in from side windows and the sunroom. The primary bedroom suite includes a walk-in closet and a well-appointed bathroom. Additionally, the home boasts a refreshing sunroom. Situated in a well-maintained neighborhood, its conveniently close to dining, shopping, Sentara RMH Medical Center, James Madison University, and Merck. Seize the opportunity to make this beautiful home yours!

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