A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
HARMONY HEIGHTS
Avalon Woods • Beacon Hill Townes • Harmony Heights • Liberty Square
Sales Per Year....
| 2021 | 0 (ytd) | |
| 2020 |
|
8 |
| 2019 |
|
6 |
| 2018 |
|
11 |
| 2017 |
|
7 |
Median Sales Price....
| 2021 | $0 | |
| 2020 |
|
$188,750 |
| 2019 |
|
$193,750 |
| 2018 |
|
$159,000 |
| 2017 |
|
$189,900 |
Sample Harmony Heights Investment Analysis....
| Property Details | ||
| Purchase Price | $188,750 | based on median sales price |
| Income (Annual) | ||
| Monthly Rental Rate | $1,100 | estimate based on currently available rental data |
| Projected Vacancy | 4% | half a month per year |
| Gross Operating Income | $12,672 | |
| Expense (Annual) | ||
| Real Estate Taxes | $1,623 | estimate based on median sales price |
| Repairs | $550 | estimate based on typical property condition |
| Association Dues | $540 | estimated to be $45 per month |
| Property Management | $0 | assuming self management |
| Insurance | $680 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $3,493 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $12,672 | |
| - Operating Expenses | - $3,493 | |
| Net Operating Income | $9,179 | |
| - Annual Debt Service | - $8,364 | financing 80% of the purchase price at 3.75% |
| Cash Flow Before Taxes | $815 | |
Sales in the Past 36 Months....
| Dec 15, 2020 | 1406 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $188,500 | |
| Nov 18, 2020 | 2270 Lake Terrace Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 2,608 SF | $278,000 | |
| Oct 26, 2020 | 1663 Buttonwood Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 972 SF | $145,000 | |
| Oct 19, 2020 | 1308 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,412 SF | $180,000 | |
| Aug 6, 2020 | 2075 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,140 SF | $235,000 | |
| Aug 3, 2020 | 1990 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,760 SF | $227,500 | |
| Jul 17, 2020 | 1328 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,412 SF | $174,000 | |
| Jun 1, 2020 | 1280 Old Windmill Cir, Harrisonburg, VA 22801 | 4 BR | 3 BA | 2,112 SF | $189,000 | |
| Dec 16, 2019 | 1954 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,394 SF | $217,500 | |
| Dec 2, 2019 | 2065 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,128 SF | $239,900 | |
| Oct 23, 2019 | 1232 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $169,000 | |
| Aug 30, 2019 | 2150 Lake Terrace Dr, Harrisonburg, VA 22801 | 5 BR | 3 BA | 2,760 SF | $257,000 | |
| Jul 26, 2019 | 1222 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,414 SF | $168,500 | |
| Jul 1, 2019 | 1302 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $170,000 | |
| Sep 24, 2018 | 1851 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3 BA | 2,816 SF | $228,000 | |
| Aug 15, 2018 | 2049 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,128 SF | $208,500 | |
| Jun 18, 2018 | 1967 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,270 SF | $212,000 | |
| Jun 12, 2018 | 1925 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,182 SF | $207,000 | |
| May 24, 2018 | 1661 Buttonwood Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 972 SF | $124,000 | |
| May 15, 2018 | 2273 Lake Terrace Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,785 SF | $240,239 | |
| May 4, 2018 | 1338 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,412 SF | $159,000 | |
| Mar 30, 2018 | 1232 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $158,000 | |
| Mar 10, 2018 | 1657 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,240 SF | $129,900 | |
| Mar 8, 2018 | 1318 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $155,000 | |
| Feb 9, 2018 | 1302 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $157,000 |
Current Listings....
There are no properties on the market right now!
Neighborhood Map....