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
CAMDEN TOWNES
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
camden townes
Sales Per Year....
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7  (ytd)
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  13
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2012 0
2011 0
2010 0
2009 0
2008 0
2007 0
2006 1
2005 0
2004 0
 
Median Sales Price....
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $127,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $110,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $103,753
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $95,000
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $80,500
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $76,750
2012 $0
2011 $0
2010 $0
2009 $0
2008 $0
2007 $0
2006 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $137,500
2005 $0
2004 $0


Sample Camden Townes Investment Analysis....
Property Details
Purchase Price $124,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,400 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $16,128     
 
Expense (Annual)
Real Estate Taxes $1,054 estimate based on median sales price
Repairs $1,400 estimate based on typical property condition
Association Dues $1,920 estimated to be $160 per month
Property Management $0 assuming self management
Insurance $446 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,920  
 
Cash Flow Before Tax
Gross Operating Income $16,128  
 - Operating Expenses  - $4,920  
Net Operating Income $11,208     
 - Annual Debt Service  - $6,720 financing 80% of the purchase price at 5.5%
Cash Flow Before Taxes    $4,488     
Sales in the Past 36 Months....
Jul 26, 2018 1314 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $130,000  
Jun 12, 2018 1342 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $134,000  
Jun 1, 2018 1336 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $123,000  
Apr 23, 2018 1456 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $132,900  
Mar 29, 2018 1392 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $112,000  
Mar 23, 2018 1448 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $125,000  
Mar 23, 2018 1345 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $127,000  
Dec 14, 2017 1454 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $118,900  
Nov 10, 2017 1444 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $105,000  
Sep 22, 2017 1358 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $113,500  
Aug 22, 2017 1356 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $109,000  
Jun 30, 2017 1306 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,000  
Mar 22, 2017 1310 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $115,000  
Jan 27, 2017 1430 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $110,000  
Dec 30, 2016 1458 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $110,000  
Dec 13, 2016 1328 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $107,500  
Nov 3, 2016 1313 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $105,000  
Aug 3, 2016 1422 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $103,753  
Aug 3, 2016 1466 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $103,753  
Aug 3, 2016 1316 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $107,000  
Jul 29, 2016 1304 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $99,900  
May 16, 2016 1358 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $106,000  
Apr 27, 2016 1378 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $101,000  
Jan 11, 2016 1380 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,000  
Jan 11, 2016 1352 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,500  
Oct 23, 2015 1450 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,500  
Oct 23, 2015 1338 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $105,000  
Oct 23, 2015 1438 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $105,000  
Current Listings....

1354 Bradley Dr
4 Beds  •  2 Baths
1,352 livable square feet
$134,900 (For Sale)
Listing By: Rocktown Realty LLC
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.