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 Harrisonburg at 730 Merlins Way, Harrisonburg, VA, 22801 priced at $249,900 pairs $2,107/mo rent with $613/mo cash flow after a $1,223/mo payment. Total monthly income equals $2,107/mo, and annual cash flow comes to $7,359/yr on $82,842 invested. Return on cash invested is 28.79% in year one, and rental yield stands at 10.12% on a $249,900 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,043 by year five. Five-year ROI measures 150.25% and total cumulative return in cash reaches $124,466. For financing, Ziffy Mortgage’s DSCR program evaluates $2,107/mo property income against a $1,223/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2004
2,178 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Trevor Crider • Real Broker LLC
Mls Name: CAAR
Mls ID: #671838
