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
HARMONY HEIGHTS
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
harmony heights
Sales Per Year....
2018 0  (ytd)
2017 0
2016 0
2015 0
2014 0
 
Median Sales Price....
2018 $0
2017 $0
2016 $0
2015 $0
2014 $0


Sample Harmony Heights Investment Analysis....
Property Details
Purchase Price $189,900 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,000 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $11,520     
 
Expense (Annual)
Real Estate Taxes $1,614 estimate based on median sales price
Repairs $500 estimate based on typical property condition
Association Dues $540 estimated to be $45 per month
Property Management $0 assuming self management
Insurance $684 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $3,438  
 
Cash Flow Before Tax
Gross Operating Income $11,520  
 - Operating Expenses  - $3,438  
Net Operating Income $8,082     
 - Annual Debt Service  - $9,840 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $-1,758     
Sales in the Past 36 Months....
Current Listings....

1661 Buttonwood Ct
2 Beds  •  1 Baths  •  1 Half Baths
972 livable square feet
$124,900 (For Sale)
Listing By: Hometown Realty Group, Inc

1232 Old Windmill Cir
3 Beds  •  2 Baths  •  1 Half Baths
1,400 livable square feet
$159,900 (For Sale)
Listing By: Kline May Realty LLC

2273 Lake Terrace Dr
3 Beds  •  2 Baths
1,785 livable square feet
$244,900 (For Sale)
Listing By: Kline May Realty LLC
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.