361 Dorset St, Broadway, VA, 22815 | $302/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

361 Dorset St, Broadway, VA, 22815 | $302/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

4 Bed
4 Bath
1396 sft

2455 Campus View Cir APT 101, Harrisonburg, VA, 22801

3 Bed
3 Bath
1817 sft

737 Northfield Ct, Harrisonburg, VA, 22802

3 Bed
2 Bath
1214 sft

629 Stonewall Dr, Harrisonburg, VA, 22801

Currently Rented+ 1 more

3 Bed
2 Bath
1473 sft

365 West Ave, Harrisonburg, VA, 22801

Nearby investment properties with comparable prices

3 Bed
3 Bath
1742 sft

3326 Debbie Ct, Rockingham, VA, 22801

2 Bed
2 Bath
1351 sft

412 Diana Ct, Rockingham, VA, 22801

3 Bed
3 Bath
1884 sft

2890 Crystal Spring Ln, Harrisonburg, VA, 22801

3 Bed
3 Bath
1320 sft

3322 Debbie Ct, 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 Broadway at 361 Dorset St, Broadway, VA, 22815 earns $302/mo cash flow from $2,066/mo rent with a $1,444/mo payment. Total monthly income totals $2,066/mo, and annual cash flow totals $3,629/yr on $97,793 capital. ROI tracks 23.62% on current figures, and rental yield reads 8.4% at a $295,000 purchase. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 over five years. Five-year ROI reaches 122.49% and total cumulative return in cash sums $119,786. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,066/mo property income instead of your personal income.

Multi Family

Built in 2005

9,583 sqft lot

$N/A/sqft

No HOA

More details about the property

Charming duplex on a corner lot featuring 3 bedrooms, 2.5 baths, and a spacious layout. The property includes a fully fenced backyard area for added privacy and an oversized two-car garage offering excellent storage and utility. The current owners have loved living here and created a native pollinator garden that spreads joy throughout the neighborhood. Convenient to parks, schools, and downtown Broadway! Well-maintained and ready for its next owner.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22815, Broadway, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,958 (100%)
Owner Occupied HU	2,754 (69.6%)
Renter Occupied HU	907 (22.9%)
Vacant Housing Units	297 ( 7.5%)
Median Home Value	$299,893
Average Home Value	$378,164