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
CAMPUS VIEW CONDOS
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
campus view condos
Sales Per Year....
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6  (ytd)
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  2
2012 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  4
2011 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  3
2010 0
2009 0
2008 0
2007 0
2006 0
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 $170,450
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $156,500
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $158,700
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $162,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $158,500
2012 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $174,250
2011 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $171,667
2010 $0
2009 $0
2008 $0
2007 $0
2006 $0
2005 $0
2004 $0


Sample Campus View Investment Analysis....
Property Details
Purchase Price $170,250 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,800 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $20,736     
 
Expense (Annual)
Real Estate Taxes $1,447 estimate based on median sales price
Repairs $1,800 estimate based on typical property condition
Association Dues $2,352 estimated to be $196 per month
Property Management $0 assuming self management
Insurance $613 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $6,312  
 
Cash Flow Before Tax
Gross Operating Income $20,736  
 - Operating Expenses  - $6,312  
Net Operating Income $14,424     
 - Annual Debt Service  - $9,228 financing 80% of the purchase price at 5.5%
Cash Flow Before Taxes    $5,196     
Sales in the Past 36 Months....
Sep 3, 2018 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $165,000  
Aug 24, 2018 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $168,500  
May 7, 2018 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $173,000  
Mar 13, 2018 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $169,900  
Feb 28, 2018 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $171,000  
Feb 20, 2018 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $172,000  
Dec 21, 2017 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $170,500  
Dec 21, 2017 515 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $169,999  
Aug 30, 2017 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $163,000  
May 1, 2017 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $162,000  
Jan 27, 2017 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $162,000  
Jul 28, 2016 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $161,500  
May 16, 2016 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $156,500  
Apr 29, 2016 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $145,000  
Jan 26, 2016 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $156,900  
Jan 25, 2016 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $155,000  
Dec 30, 2015 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $148,000  
Dec 29, 2015 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $157,500  
Nov 16, 2015 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $156,600  
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.