A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
FOX HILL
Hunters Ridge • Camden Townes • Fox Hill • Madison Manor • Pheasant Run • Campus View Condos
Sales Per Year....
| 2018 | 0 (ytd) | |
| 2017 |
|
1 |
| 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 |
Median Sales Price....
| 2018 | $0 | |
| 2017 |
|
$156,000 |
| 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 |
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....