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 872 Camelot Ln, Harrisonburg, VA, 22801 offers $2,251/mo rent that, after a $1,339/mo payment, leaves $470/mo cash flow. Total monthly income is $2,251/mo, and annual cash flow is $5,640/yr on $90,665 cash. Return on cash invested measures 26.13% in year one, and rental yield stands at 9.88% at a $273,500 entry. Equity gained on principal adds $1,765/yr while 5% annual appreciation compounds into $75,563 by year five. Five-year ROI records 136.61% and total cumulative return in cash reaches $123,860. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,251/mo property income versus a $1,339/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2005
4,356 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 |
|---|---|---|
| 2025-07-07 | Sold | $273,500 |
| 2025-06-01 | Pending sale | $279,900 |
| 2025-05-20 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-04 | N/A | N/A | $268,400 | 11.18% |
| 2024-11-04 | $2438.14 | 13.63% | $241,400 | 8.01% |
| 2023-11-04 | $2145.60 | 10.65% | $223,500 | 7.19% |
Listed by: Craig Anders • Cottonwood Commercial LLC
Mls Name: CAAR
Mls Provider:
Mls ID: #664802
