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
FOX HILL
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
fox hill
Sales Per Year....
2018 0  (ytd)
2017 Townhouse Sale  1
2016 0
2015 Townhouse Sale  1
2014 Townhouse Sale  1
2013 Townhouse Sale  Townhouse Sale  2
2012 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2011 Townhouse Sale  Townhouse Sale  2
2010 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2009 Townhouse Sale  1
2008 0
2007 0
2006 0
2005 Townhouse Sale  1
2004 Townhouse Sale  1
 
Median Sales Price....
2018 $0
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $156,000
2016 $0
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,000
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $135,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $129,000
2012 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,000
2011 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $155,660
2010 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $158,000
2009 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $169,950
2008 $0
2007 $0
2006 $0
2005 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $149,900
2004 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $106,000


Sample Fox Hill Investment Analysis....
Property Details
Purchase Price $156,000 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 $1,326 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 $562 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,908  
 
Cash Flow Before Tax
Gross Operating Income $18,432  
 - Operating Expenses  - $4,908  
Net Operating Income $13,524     
 - Annual Debt Service  - $8,676 financing 80% of the purchase price at 5.75%
Cash Flow Before Taxes    $4,848     
Sales in the Past 36 Months....
Nov 30, 2017 1430 Devon Ln, Harrisonburg, VA 22801 4 BR 2 BA 1,504 SF $156,000  
Dec 28, 2015 1460 Devon Ln, Harrisonburg, VA 22801 4 BR 2 BA 1,744 SF $145,000  
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.