2021 | 0  (ytd) | |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
8 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
8 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() |
5 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() |
5 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
6 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() |
5 |
2013 |
![]() ![]() |
2 |
2012 |
![]() ![]() ![]() ![]() ![]() |
4 |
2011 |
![]() ![]() ![]() |
3 |
2010 | 0 | |
2009 | 0 | |
2008 | 0 | |
2007 | 0 |
2021 | $0 | |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$189,500 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$176,000 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$170,450 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$163,000 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$156,500 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$158,700 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$162,000 |
2013 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$158,500 |
2012 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$174,250 |
2011 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$171,667 |
2010 | $0 | |
2009 | $0 | |
2008 | $0 | |
2007 | $0 |
Property Details | ||
Purchase Price | $193,000 | 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 | $1,660 | 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 | $695 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $6,607 | |
Cash Flow Before Tax | ||
Gross Operating Income | $20,736 | |
- Operating Expenses | - $6,607 | |
Net Operating Income | $14,129 | |
- Annual Debt Service | - $8,556 | financing 80% of the purchase price at 3.75% |
Cash Flow Before Taxes | $5,573 |
Dec 18, 2020 | 515 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $196,000 | |
Dec 17, 2020 | 2455 Campus View Cir, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $193,000 | |
Nov 20, 2020 | 520 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $197,000 | |
Feb 12, 2020 | 510 Davis Mills Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $186,000 | |
Feb 7, 2020 | 520 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $182,500 | |
Feb 7, 2020 | 2455 Campus View Cir, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $195,000 | |
Jan 31, 2020 | 515 Davis Mills Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $185,000 | |
Jan 13, 2020 | 515 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $185,000 | |
Nov 26, 2019 | 2455 Campus View Cir, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $183,000 | |
Nov 7, 2019 | 2455 Campus View Cir, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $192,000 | |
Apr 16, 2019 | 2455 Campus View Cir, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $178,000 | |
Feb 28, 2019 | 515 Davis Mills Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $176,000 | |
Feb 27, 2019 | 510 Davis Mills Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $175,000 | |
Jan 31, 2019 | 510 Davis Mills Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $173,000 | |
Jan 31, 2019 | 510 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $175,400 | |
Dec 3, 2018 | 515 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $172,000 | |
Oct 15, 2018 | 510 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $167,500 | |
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 |