A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
| 2017 |
|
28 (ytd) |
| 2016 |
|
19 |
| 2015 |
|
17 |
| 2014 | 6 | |
| 2013 |
|
13 |
| 2012 |
|
7 |
| 2011 |
|
8 |
| 2010 |
|
18 |
| 2009 | 4 | |
| 2008 |
|
26 |
| 2007 |
|
38 |
| 2006 |
|
31 |
| 2005 |
|
60 |
| 2004 |
|
38 |
| 2003 |
|
63 |
| 2017 |
|
$60,000 |
| 2016 |
|
$53,000 |
| 2015 |
|
$46,000 |
| 2014 |
|
$42,000 |
| 2013 |
|
$56,250 |
| 2012 |
|
$70,000 |
| 2011 |
|
$49,200 |
| 2010 |
|
$65,000 |
| 2009 |
|
$94,000 |
| 2008 |
|
$101,000 |
| 2007 |
|
$132,450 |
| 2006 |
|
$98,000 |
| 2005 |
|
$89,900 |
| 2004 |
|
$75,950 |
| 2003 |
|
$52,500 |
| Property Details | ||
| Purchase Price | $58,300 | 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 | $455 | 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 | $210 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $4,840 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $8,928 | |
| - Operating Expenses | - $4,840 | |
| Net Operating Income | $4,088 | |
| - Annual Debt Service | - $3,024 | financing 80% of the purchase price at 5.1% |
| Cash Flow Before Taxes | $1,064 | |
| Aug 25, 2017 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $65,000 | photos |
| Aug 21, 2017 | 1390 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $72,000 | photos |
| Jul 21, 2017 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $54,000 | photos |
| Jul 17, 2017 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $50,000 | photos |
| Jul 17, 2017 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $57,000 | photos |
| Jun 12, 2017 | 1330 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $69,000 | photos |
| May 22, 2017 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $65,000 | photos |
| May 15, 2017 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $55,000 | photos |
| May 9, 2017 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,012 SF | $68,000 | photos |
| May 8, 2017 | 1380 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $60,000 | photos |
| May 1, 2017 | 1384 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $63,000 | photos |
| May 1, 2017 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $63,000 | photos |
| Apr 27, 2017 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $59,000 | photos |
| Apr 24, 2017 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $52,500 | photos |
| Apr 24, 2017 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $52,500 | photos |
| Apr 17, 2017 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $64,000 | photos |
| Apr 7, 2017 | 1384 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $64,000 | photos |
| Apr 7, 2017 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $60,000 | photos |
| Apr 5, 2017 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $64,000 | photos |
| Mar 30, 2017 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $59,000 | photos |
| Mar 24, 2017 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $65,500 | photos |
| Mar 16, 2017 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $57,600 | photos |
| Mar 7, 2017 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $62,750 | photos |
| Mar 1, 2017 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $52,000 | photos |
| Feb 24, 2017 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $63,000 | photos |
| Jan 18, 2017 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $53,000 | photos |
| Jan 18, 2017 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $54,000 | photos |
| Jan 9, 2017 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $52,500 | photos |
| Nov 25, 2016 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $54,000 | photos |
| Nov 10, 2016 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $56,500 | photos |
| Nov 1, 2016 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,316 SF | $85,000 | photos |
| Oct 31, 2016 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $55,000 | photos |
| Oct 21, 2016 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $53,000 | photos |
| Oct 12, 2016 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $47,500 | photos |
| Oct 7, 2016 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $49,900 | photos |
| Sep 30, 2016 | 1380 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 953 SF | $50,000 | photos |
| Sep 7, 2016 | 1346 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $47,500 | photos |
| Sep 5, 2016 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $65,000 | photos |
| Aug 2, 2016 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $55,000 | photos |
| Aug 1, 2016 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $49,500 | photos |
| Jul 7, 2016 | 1330 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $55,000 | photos |
| May 31, 2016 | 1330 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $55,000 | photos |
| May 31, 2016 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $42,000 | photos |
| May 31, 2016 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $55,000 | photos |
| May 27, 2016 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $50,000 | photos |
| Mar 31, 2016 | 1346 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $44,000 | photos |
| Feb 29, 2016 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $41,000 | photos |
| Dec 29, 2015 | 1384 Hunters Rd, Harrisonburg, VA 22801 | 3 BR | 2 BA | 953 SF | $48,500 | photos |
| Dec 17, 2015 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $39,000 | photos |
| Nov 7, 2015 | 1346 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 982 SF | $47,000 | photos |
| Sep 15, 2015 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $38,000 | photos |
| Aug 7, 2015 | 1380 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $47,500 | photos |
| Jul 31, 2015 | 1330 Hunters Rd, Harrisonburg, VA 22801 | 5 BR | 3 BA | 1,316 SF | $60,000 | photos |
| Jul 29, 2015 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $30,000 | photos |
| Jul 27, 2015 | 1346 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 982 SF | $48,000 | photos |
| Jul 23, 2015 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $40,000 | photos |
| Jun 30, 2015 | 1380 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $46,000 | photos |
| Jun 16, 2015 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 986 SF | $41,000 | photos |
| Jun 2, 2015 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $40,500 | photos |
| Apr 29, 2015 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $46,000 | photos |
| Apr 15, 2015 | 1390 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $55,000 | photos |
| Mar 2, 2015 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $47,000 | photos |
| Feb 27, 2015 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 5 BR | 3 BA | 1,316 SF | $65,900 | photos |
| Feb 2, 2015 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 982 SF | $43,500 | photos |
| Oct 30, 2014 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $40,000 | photos |
| Oct 28, 2014 | 1330 Hunters Rd, Harrisonburg, VA 22801 | 5 BR | 3 BA | 1,316 SF | $65,000 | photos |
| Sep 30, 2014 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $42,000 | photos |
| Sep 23, 2014 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $44,000 | photos |
© 2017 Scott P. Rogers, All Rights Reserved • IDX Data Managed By Funkhouser Real Estate Group • Licensed in the Commonwealth of Virginia
401 University Blvd Harrisonburg, VA 22801
Additional Harrisonburg Real Estate Resources....
BuyingAHomeInHarrisonburg.com
SellingAHomeInHarrisonburg.com
ScottPRogers.com
HarrisonburgHousingMarket.com
HarrisonburgHousingToday.com
NewListingsInHarrisonburg.com
HarrisonburgInvestmentProperties.com
HarrisonburgAssessments.com
HarrisonburgTownhouses.com
WalkThroughThisHome.com
BestDealsInHarrisonburg.com
HarrisonburgPropertyTransfers.com
HarrisonburgForeclosures.com
Popular (yet sometimes hard to find) Searches....
HarrisonburgREO.com
HarrisonburgShortSales.com
NewListingsInHarrisonburg.com
Popular New Home Communities....
Heritage Estates
The Glen at Cross Keys
The Townes at Bluestone
Founders Way
The Cottages at Stone Spring