A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
AVALON WOODS
Avalon Woods • Beacon Hill Townes • Harmony Heights • Liberty Square
Sales Per Year....
| 2018 | 0 (ytd) | |
| 2017 | 0 | |
| 2016 | 0 | |
| 2015 | 0 | |
| 2014 | 0 |
Median Sales Price....
| 2018 | $0 | |
| 2017 | $0 | |
| 2016 | $0 | |
| 2015 | $0 | |
| 2014 | $0 |
Sample Avalon Woods Investment Analysis....
| Property Details | ||
| Purchase Price | $0 | based on median sales price |
| Income (Annual) | ||
| Monthly Rental Rate | $1,000 | estimate based on currently available rental data |
| Projected Vacancy | 4% | half a month per year |
| Gross Operating Income | $11,520 | |
| Expense (Annual) | ||
| Real Estate Taxes | $0 | estimate based on median sales price |
| Repairs | $500 | estimate based on typical property condition |
| Association Dues | $564 | estimated to be $47 per month |
| Property Management | $0 | assuming self management |
| Insurance | $0 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $1,164 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $11,520 | |
| - Operating Expenses | - $1,164 | |
| Net Operating Income | $10,356 | |
| - Annual Debt Service | - $0 | financing 80% of the purchase price at 5.4% |
| Cash Flow Before Taxes | $10,356 | |
Sales in the Past 36 Months....
Current Listings....
2384 King Arthurs Ct
3 Beds • 2 Baths • 1 Half Baths
1,276 livable square feet
$179,000 (For Sale)
Listing By: Funkhouser Real Estate Group
Neighborhood Map....