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....
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  4  (ytd)
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 0
2005 0
2004 0
2003 0
 
Median Sales Price....
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $109,500
2016 Townhouse Prices 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 Townhouse Prices $95,000
2014 Townhouse Prices 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 Townhouse Prices $76,750
2012 $0
2011 $0
2010 $0
2009 $0
2008 $0
2007 $0
2006 $0
2005 $0
2004 $0
2003 $0


Sample Camden Townes Investment Analysis....
Property Details
Purchase Price $109,000 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 $850 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 $392 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,663  
 
Cash Flow Before Tax
Gross Operating Income $16,128  
 - Operating Expenses  - $4,663  
Net Operating Income $11,465     
 - Annual Debt Service  - $5,652 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $5,813     
Sales in the Past 36 Months....
Aug 22, 2017 1356 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $109,000 photos
Jun 30, 2017 1306 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,000 photos
Mar 22, 2017 1310 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $115,000 photos
Jan 27, 2017 1430 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $110,000 photos
Dec 30, 2016 1458 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $110,000 photos
Dec 13, 2016 1328 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $107,500 photos
Nov 3, 2016 1313 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $105,000 photos
Aug 3, 2016 1422 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $103,753 photos
Aug 3, 2016 1466 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $103,753 photos
Aug 3, 2016 1316 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $107,000 photos
Jul 29, 2016 1304 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $99,900 photos
May 16, 2016 1358 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $106,000 photos
Apr 27, 2016 1378 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $101,000 photos
Jan 11, 2016 1380 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,000 photos
Jan 11, 2016 1352 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,500 photos
Oct 23, 2015 1450 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $102,500 photos
Oct 23, 2015 1338 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $105,000 photos
Oct 23, 2015 1438 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $105,000 photos
Aug 31, 2015 1366 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $100,000 photos
Aug 26, 2015 1300 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $95,000 photos
Jun 1, 2015 1332 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $89,000 photos
Apr 15, 2015 1370 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $90,000 photos
Feb 27, 2015 1372 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $90,000 photos
Feb 9, 2015 1331 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $87,000 photos
Nov 21, 2014 1336 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $85,000 photos
Nov 7, 2014 1442 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $87,000 photos
Oct 9, 2014 1390 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $85,000 photos
Sep 30, 2014 1394 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $87,000 photos
Current Listings....

1436 Bradley Dr
4 Beds  •  2 Baths
1,352 livable square feet
$120,000 (For Sale)
Listing By: KELLER WILLIAMS REALTY
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.

 
Site Content and Analysis provided by Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group
 
© 2017 Scott P. Rogers, All Rights Reserved  •  IDX Data Managed By Funkhouser Real Estate Group  •  Licensed in the Commonwealth of Virginia
401 University Blvd Harrisonburg, VA 22801

 

Additional Harrisonburg Real Estate Resources....
BuyingAHomeInHarrisonburg.com SellingAHomeInHarrisonburg.com ScottPRogers.com HarrisonburgHousingMarket.com HarrisonburgHousingToday.com NewListingsInHarrisonburg.com HarrisonburgInvestmentProperties.com HarrisonburgAssessments.com HarrisonburgTownhouses.com WalkThroughThisHome.com BestDealsInHarrisonburg.com HarrisonburgPropertyTransfers.com HarrisonburgForeclosures.com

Popular (yet sometimes hard to find) Searches....
HarrisonburgREO.com HarrisonburgShortSales.com NewListingsInHarrisonburg.com

Popular New Home Communities....
Heritage Estates The Glen at Cross Keys The Townes at Bluestone Founders Way The Cottages at Stone Spring