HarrisonburgInvestmentProperties.com.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

FOX HILL

Hunters Ridge • Camden Townes • Fox Hill • Madison Manor • Pheasant Run • Campus View Condos

Sales Per Year....

2017		0 (ytd)
2016		0
2015		1
2014		1
2013		2
2012		5
2011		2
2010		7
2009		1
2008		0
2007		0
2006		0
2005		1
2004		1
2003		1

Median Sales Price....

2017		$0
2016		$0
2015		$145,000
2014		$135,000
2013		$129,000
2012		$145,000
2011		$155,660
2010		$158,000
2009		$169,950
2008		$0
2007		$0
2006		$0
2005		$149,900
2004		$106,000
2003		$104,500

Sample Fox Hill Investment Analysis....

Property Details
Purchase Price	$0	based on median sales price

Income (Annual)
Monthly Rental Rate	$1,600	estimate based on currently available rental data
Projected Vacancy	4%	half a month per year
Gross Operating Income	$18,432

Expense (Annual)
Real Estate Taxes	$0	estimate based on median sales price
Repairs	$1,600	estimate based on typical property condition
Association Dues	$1,320	estimated to be $110 per month
Property Management	$0	assuming self management
Insurance	$0	estimate based on recent trends
Utilities	$0	assumes tenant pays all utilities
Advertising	$100	estimate
Total Operating Expenses	$3,020

Cash Flow Before Tax
Gross Operating Income	$18,432
- Operating Expenses	- $3,020
Net Operating Income	$15,412
- Annual Debt Service	- $0	financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes	$15,412

Sales in the Past 36 Months....

Dec 28, 2015	1460 Devon Ln, Harrisonburg, VA 22801	4 BR	2 BA	1,744 SF	$145,000	photos hide

Nov 21, 2014	1566 Devon Ln, Harrisonburg, VA 22801	4 BR	2 BA	1,504 SF	$135,000	photos hide

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