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
HUNTERS RIDGE
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
hunters ridge
Sales Per Year....
2018 Townhouse Sale  10  (ytd)
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  31
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  19
2015 Townhouse Sale  Townhouse Sale  17
2014 Townhouse Sale  6
2013 Townhouse Sale  Townhouse Sale  13
2012 Townhouse Sale  7
2011 Townhouse Sale  8
2010 Townhouse Sale  Townhouse Sale  Townhouse Sale  18
2009 4
2008 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  26
2007 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  38
2006 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  31
2005 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  60
2004 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  38
 
Median Sales Price....
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $71,500
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $62,500
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $53,000
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $46,000
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $42,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $56,250
2012 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $70,000
2011 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $49,200
2010 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $65,000
2009 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $94,000
2008 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $101,000
2007 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $132,450
2006 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $98,000
2005 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $89,900
2004 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $75,950


Sample Hunters Ridge Investment Analysis....
Property Details
Purchase Price $69,305 based on median sales price
 
Income (Annual)
Monthly Rental Rate $775 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $8,928     
 
Expense (Annual)
Real Estate Taxes $589 estimate based on median sales price
Repairs $775 estimate based on typical property condition
Association Dues $3,300 estimated to be $275 per month
Property Management $0 assuming self management
Insurance $249 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $5,014  
 
Cash Flow Before Tax
Gross Operating Income $8,928  
 - Operating Expenses  - $5,014  
Net Operating Income $3,914     
 - Annual Debt Service  - $3,720 financing 80% of the purchase price at 5.4%
Cash Flow Before Taxes    $194     
Sales in the Past 36 Months....
Apr 9, 2018 1336 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $75,000  
Apr 3, 2018 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $70,000  
Mar 30, 2018 1348 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $69,610  
Mar 15, 2018 1330 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $73,800  
Feb 28, 2018 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $64,100  
Feb 28, 2018 1330 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $71,500  
Feb 28, 2018 1342 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $71,500  
Feb 28, 2018 1346 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 982 SF $71,500  
Feb 16, 2018 1330 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $75,000  
Jan 19, 2018 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $73,000  
Dec 18, 2017 1342 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $64,000  
Nov 20, 2017 1380 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 986 SF $69,000  
Oct 3, 2017 1396 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $62,500  
Aug 25, 2017 1396 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $65,000  
Aug 21, 2017 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $72,000  
Jul 21, 2017 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $54,000  
Jul 17, 2017 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $50,000  
Jul 17, 2017 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $57,000  
Jun 12, 2017 1330 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $69,000  
May 22, 2017 1336 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $65,000  
May 15, 2017 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $55,000  
May 9, 2017 1342 Hunters Rd, Harrisonburg, VA 22801 3 BR 2 BA 1,012 SF $68,000  
May 8, 2017 1380 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $60,000  
May 1, 2017 1384 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $63,000  
May 1, 2017 1342 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $63,000  
Apr 27, 2017 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $59,000  
Apr 24, 2017 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $52,500  
Apr 24, 2017 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $52,500  
Apr 17, 2017 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $64,000  
Apr 7, 2017 1384 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $64,000  
Apr 7, 2017 1360 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $60,000  
Apr 5, 2017 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $64,000  
Mar 30, 2017 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $59,000  
Mar 24, 2017 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $65,500  
Mar 16, 2017 1336 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $57,600  
Mar 7, 2017 1360 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $62,750  
Mar 1, 2017 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $52,000  
Feb 24, 2017 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $63,000  
Jan 18, 2017 1396 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $53,000  
Jan 18, 2017 1336 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $54,000  
Jan 9, 2017 1396 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $52,500  
Nov 25, 2016 1360 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $54,000  
Nov 10, 2016 1336 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $56,500  
Nov 1, 2016 1348 Hunters Rd, Harrisonburg, VA 22801 3 BR 3 BA 1,316 SF $85,000  
Oct 31, 2016 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $55,000  
Oct 21, 2016 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $53,000  
Oct 12, 2016 1360 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $47,500  
Oct 7, 2016 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $49,900  
Sep 30, 2016 1380 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 953 SF $50,000  
Sep 7, 2016 1346 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $47,500  
Sep 5, 2016 1342 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $65,000  
Aug 2, 2016 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $55,000  
Aug 1, 2016 1342 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $49,500  
Jul 7, 2016 1330 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $55,000  
May 31, 2016 1330 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $55,000  
May 31, 2016 1348 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $42,000  
May 31, 2016 1336 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $55,000  
May 27, 2016 1336 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $50,000  
Mar 31, 2016 1346 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $44,000  
Feb 29, 2016 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $41,000  
Dec 29, 2015 1384 Hunters Rd, Harrisonburg, VA 22801 3 BR 2 BA 953 SF $48,500  
Dec 17, 2015 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $39,000  
Nov 7, 2015 1346 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 982 SF $47,000  
Sep 15, 2015 1348 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $38,000  
Aug 7, 2015 1380 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $47,500  
Jul 31, 2015 1330 Hunters Rd, Harrisonburg, VA 22801 5 BR 3 BA 1,316 SF $60,000  
Jul 29, 2015 1348 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $30,000  
Jul 27, 2015 1346 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 982 SF $48,000  
Jul 23, 2015 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $40,000  
Jun 30, 2015 1380 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $46,000  
Jun 16, 2015 1396 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 986 SF $41,000  
Jun 2, 2015 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $40,500  
Current Listings....

1372 Hunters Rd
2 Beds  •  1 Baths
837 livable square feet
$77,500 (For Sale)
Listing By: Rocktown Realty LLC
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.