








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


Total monthly income runs $1,932/mo, and a $1,552/mo payment. Purchase price stands at $317,000, and rental yield measures 7.31% with $1,932/mo rent. Return on cash invested shows 18.66% in year one, and 5% annual appreciation builds toward $87,581 over five years. Five-year ROI reaches 96.49% and total cumulative return in cash records $101,397. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,932/mo property income covering a $1,552/mo payment rather than investor’s personal income.
Single Family
Built in 2004
6,098 sqft lot
$N/A/sqft
$125 monthly HOA
Neighborhood data shown for ZIP Code: 22801, Harrisonburg, VA area.
| 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 |
Residential
17,863
Single Family
14,399
Multi-Family
3,464
Businesses
1,902
Date | Event | Price |
|---|---|---|
| 2025-04-01 | Sold | $132,492 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $2783.56 | 7.27% | $275,600 | 1.96% |
| 2023-06-06 | $2594.88 | 17.93% | $270,300 | 14.24% |
| 2022-06-06 | $2200.38 | 13.08% | $236,600 | 9.44% |



Listed by: PHYLLIS MEADOR • 1ST CHOICE REAL ESTATE
Mls Name: CAAR
Mls Provider:
Mls ID: #665460