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....
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  2  (ytd)
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
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 $162,000
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
2003 $0


Sample Campus View Investment Analysis....
Property Details
Purchase Price $162,000 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 $1,264 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 $583 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $6,099  
 
Cash Flow Before Tax
Gross Operating Income $20,736  
 - Operating Expenses  - $6,099  
Net Operating Income $14,637     
 - Annual Debt Service  - $8,400 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $6,237     
Sales in the Past 36 Months....
May 1, 2017 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $162,000 photos
Jan 27, 2017 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $162,000 photos
Jul 28, 2016 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $161,500 photos
May 16, 2016 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $156,500 photos
Apr 29, 2016 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $145,000 photos
Jan 26, 2016 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $156,900 photos
Jan 25, 2016 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $155,000 photos
Dec 30, 2015 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $148,000 photos
Dec 29, 2015 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $157,500 photos
Nov 16, 2015 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $156,600 photos
Aug 7, 2015 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $159,900 photos
Jun 26, 2015 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $162,500 photos
Feb 13, 2015 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $167,000 photos
Dec 16, 2014 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $152,000 photos
Dec 3, 2014 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $162,000 photos
Sep 4, 2014 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $169,900 photos
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.

 
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 HarrisonburgApps.com HarrisonburgPropertyTransfers.com HarrisonburgForeclosures.com

Popular (yet sometimes hard to find) Searches....
HarrisonburgREO.com HarrisonburgShortSales.com NewListingsInHarrisonburg.com RecentlyReducedInHarrisonburg.com HarrisonburgNewHomes.com HarrisonburgLuxuryHomes.com Secret (MRIS) Listings

Popular single family home neighborhoods in and around Harrisonburg....
Ashby Heights Barrington Battlefield Estates Belmont Estates Bluestone Hills Bridlewood Crossroads Farm Fairway Hills Forest Hills Greendale Hampshire Estates Highland Park Holiday Hills Lake Pointe Lakewood Estates Madison Village Maplehurst Monte Vista Old Town Parklawn Park View Pleasant Hill Acres Preston Heights Preston Lake Purcell Park Reherd Acres Stone Spring Village Sunset Heights Westfield Wyndham Woods

Popular townhouse communities in and around Harrisonburg....
Avalon Woods Beacon Hill Townes Blakely Park Country Club Court Emerald Drive Estates Harmony Heights Liberty Square Liberty Square II Meadow Pointe Northfield Estates Parkcrest Preston Lake Reherd Acres Southside Heights Stonewall Heights Taylor Spring The Gables The Townes at Bluestone The Townes at Wellington Park Twin Gables Vista Terrace

Search for homes in your favorite city or town....
Bridgewater Broadway Dayton Elkton Grottoes Harrisonburg Keezletown Linville Massanutten Mount Crawford Penn Laird Port Republic

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