








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Stuarts Draft at 36 Lynn Cir, Stuarts Draft, VA, 24477 at $420,000 posts ROI 21.58% with $194/mo cash flow from $2,705/mo rent. Total monthly income equals $2,705/mo, and annual cash flow records $2,328/yr on $139,230 to close. Return on cash invested measures 21.58% and rental yield reads 7.73% at the current $420,000. Equity gained on principal adds $2,710/yr, and 5% annual appreciation supports $116,038 by year five. Five-year ROI prints 111.52% and total cumulative return in cash totals $155,275.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,705/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2007
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 24477, Stuarts Draft, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,871 (100%) |
| Owner Occupied HU | 3,623 (74.4%) |
| Renter Occupied HU | 980 (20.1%) |
| Vacant Housing Units | 268 ( 5.5%) |
| Median Home Value | $298,170 |
| Average Home Value | $328,375 |
Residential
4,643
Single Family
4,497
Multi-Family
146
Businesses
259
Date | Event | Price |
|---|---|---|
| 2024-11-01 | Price change | $420,000 |
| 2024-10-21 | Pending sale | $439,900 |
| 2024-10-12 | Listed for sale | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-11 | $1578.78 | N/A | $250,600 | N/A |
| 2022-11-11 | $1578.78 | N/A | $250,600 | N/A |
| 2021-11-11 | $1578.78 | N/A | $250,600 | N/A |



Listed by: Charles Will • Heritage Real Estate Co
Mls Name: HRAR
Mls ID: #657801
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.