Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Rockingham at 4570 Dunbar Dr, Rockingham, VA, 22801 priced at $439,990 pairs $2,820/mo rent with $94/mo cash flow after a $2,154/mo payment. Total monthly income equals $2,820/mo, and annual cash flow comes to $1,132/yr on $145,857 invested. Return on cash invested is 20.69% in year one, and rental yield stands at 7.69% on a $439,990 basis. Equity gained on principal adds $2,839/yr, and 5% annual appreciation accumulates to $121,561 by year five. Five-year ROI measures 107.03% and total cumulative return in cash reaches $156,115. For financing, Ziffy Mortgage’s DSCR program evaluates $2,820/mo property income against a $2,154/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,098 sqft lot
$N/A/sqft
$1,140 annually 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 |
|---|---|---|
| 2025-04-04 | Listed for sale | $439,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Valley Roots Team • Kline May Realty
Mls Name: HRAR
Mls ID: #662794
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
