Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group
HarrisonburgInvestmentProperties.com
 A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com 

College Rentals Multi Family Properties Newer Townhouses Upscale Townhouses Slightly Older Townhouses Foreclosures Bank Owned Properties
BEACON HILL TOWNES
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
beacon hill townes
Sales Per Year....
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  12  (ytd)
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  28
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  26
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  14
 
Median Sales Price....
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,450
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $159,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $157,900
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $155,450
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $151,000


Sample Beacon Hill Townes Investment Analysis....
Property Details
Purchase Price $161,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,100 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $12,672     
 
Expense (Annual)
Real Estate Taxes $1,369 estimate based on median sales price
Repairs $550 estimate based on typical property condition
Association Dues $192 estimated to be $16 per month
Property Management $0 assuming self management
Insurance $580 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $2,790  
 
Cash Flow Before Tax
Gross Operating Income $12,672  
 - Operating Expenses  - $2,790  
Net Operating Income $9,882     
 - Annual Debt Service  - $8,724 financing 80% of the purchase price at 5.5%
Cash Flow Before Taxes    $1,158     
Sales in the Past 36 Months....
Sep 17, 2019 213 Emerson Ln, Harrisonburg, VA 22801 3 BR 3 BA 1,670 SF $189,900  
Aug 29, 2019 186 Emerson Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $151,000  
Aug 6, 2019 1250 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 3.5 BA 1,920 SF $185,000  
Jul 31, 2019 327 Emerson Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $156,900  
Jul 11, 2019 1292 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $160,000  
Jun 21, 2019 1264 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3.5 BA 2,058 SF $160,000  
Jun 4, 2019 1245 Frost Pl, Harrisonburg, VA 22801 3 BR 3.5 BA 1,920 SF $187,500  
Jun 4, 2019 1294 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $164,000  
May 23, 2019 1271 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $166,000  
Apr 30, 2019 227 Emerson Ln, Harrisonburg, VA 22801 3 BR 2 BA 1,670 SF $143,000  
Mar 29, 2019 1212 Wordsworth Ct, Harrisonburg, VA 22801 3 BR 3 BA 1,900 SF $212,000  
Mar 29, 2019 1258 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,306 SF $162,900  
Dec 31, 2018 223 Emerson Ln, Harrisonburg, VA 22801 3 BR 2 BA 1,670 SF $174,900  
Nov 16, 2018 1214 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $159,000  
Nov 12, 2018 1281 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3 BA 1,778 SF $175,000  
Oct 31, 2018 1206 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $161,000  
Oct 25, 2018 1222 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $160,000  
Oct 19, 2018 1282 Victorian Village Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $149,900  
Oct 18, 2018 1286 Victorian Village Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $149,000  
Oct 12, 2018 1254 Poets Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $155,500  
Oct 4, 2018 1233 Wordsworth Ct, Harrisonburg, VA 22801 2 BR 2 BA 1,194 SF $172,000  
Oct 4, 2018 1210 Poets Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $158,000  
Sep 25, 2018 1249 Frost Pl, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $159,000  
Sep 24, 2018 1310 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 3.5 BA 1,560 SF $170,000  
Sep 21, 2018 1261 Frost Pl, Harrisonburg, VA 22801 3 BR 3.5 BA 1,960 SF $180,000  
Aug 24, 2018 1218 Poets Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $158,000  
Aug 23, 2018 1232 Old Richmond Cir, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $165,000  
Aug 23, 2018 1205 Wordsworth Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $147,000  
Aug 20, 2018 1253 Frost Pl, Harrisonburg, VA 22801 3 BR 3.5 BA 1,920 SF $181,900  
Aug 16, 2018 217 Emerson Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $145,000  
Jul 31, 2018 219 Emerson Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,320 SF $157,500  
Jul 17, 2018 1290 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $159,000  
Jun 25, 2018 1296 Victorian Village Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 1,297 SF $149,900  
Jun 22, 2018 337 Emerson Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $147,500  
Jun 14, 2018 1250 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $156,000  
Apr 30, 2018 1221 Frost Pl, Harrisonburg, VA 22801 2 BR 3 BA 1,655 SF $162,000  
Mar 26, 2018 1276 Frost Pl, Harrisonburg, VA 22801 2 BR 2.5 BA 1,300 SF $150,000  
Mar 22, 2018 1216 Wordsworth Ct, Harrisonburg, VA 22801 3 BR 3 BA 1,871 SF $185,000  
Mar 16, 2018 211 Emerson Ln, Harrisonburg, VA 22801 3 BR 2 BA 1,342 SF $165,000  
Feb 2, 2018 1217 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,360 SF $157,000  
Dec 6, 2017 1213 Wordsworth Ct, Harrisonburg, VA 22801 3 BR 3 BA 1,640 SF $196,000  
Oct 24, 2017 1225 Frost Pl, Harrisonburg, VA 22801 4 BR 3 BA 2,020 SF $170,000  
Sep 12, 2017 1227 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,360 SF $159,900  
Aug 25, 2017 1264 Frost Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,336 SF $157,000  
May 30, 2017 1212 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $146,500  
Apr 21, 2017 1224 Frost Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $157,900  
Mar 17, 2017 1270 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3.5 BA 1,920 SF $155,000  
Mar 1, 2017 339 Emerson Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $141,500  
Jan 12, 2017 225 Emerson Ln, Harrisonburg, VA 22801 3 BR 2 BA 1,670 SF $165,000  
Dec 29, 2016 1256 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3.5 BA 2,016 SF $157,300  
Dec 16, 2016 317 Emerson Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,520 SF $150,000  
Nov 30, 2016 1284 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $129,000  
Oct 7, 2016 1260 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 3.5 BA 1,600 SF $160,000  
Sep 30, 2016 1235 Wordsworth Ct, Harrisonburg, VA 22801 2 BR 2 BA 1,254 SF $169,000  
Current Listings....
There are no properties on the market right now!
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.