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% |
Investment property for sale in Rockingham at 4699 Drysdale St, Rockingham, VA, 22801 uses $114,696 cash to close to unlock $7,982/yr annual cash flow and $665/mo monthly cash flow. Total monthly income runs $2,820/mo, and a $1,693/mo payment keeps the spread at $665/mo. Purchase price stands at $345,990, and rental yield measures 9.78% with $2,820/mo rent. Return on cash invested shows 26.87% in year one, and 5% annual appreciation builds toward $95,591 over five years. Five-year ROI reaches 140.25% and total cumulative return in cash records $160,863. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,820/mo property income covering a $1,693/mo payment rather than investor’s personal income.
Single Family
Built in 2025
2,178 sqft lot
$N/A/sqft
$87 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $345,990 |
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: #663847
Disclaimer: Copyright Harrisonburg-Rockingham Association of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
