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....
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  16  (ytd)
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  18
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  16
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  31
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  19
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  17
2014 Townhouse Sale  6
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  13
2012 Townhouse Sale  7
2011 Townhouse Sale  Townhouse Sale  8
2010 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  18
2009 Townhouse Sale  4
2008 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  26
2007 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  40
2006 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  32
 
Median Sales Price....
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $85,250
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $80,300
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $74,400
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 Townhouse Prices $56,250
2012 Townhouse Prices 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 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 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 $100,000
2006 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $99,950


Sample Hunters Ridge Investment Analysis....
Property Details
Purchase Price $83,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $800 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $9,216     
 
Expense (Annual)
Real Estate Taxes $714 estimate based on median sales price
Repairs $800 estimate based on typical property condition
Association Dues $3,000 estimated to be $250 per month
Property Management $0 assuming self management
Insurance $299 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,913  
 
Cash Flow Before Tax
Gross Operating Income $9,216  
 - Operating Expenses  - $4,913  
Net Operating Income $4,303     
 - Annual Debt Service  - $3,792 financing 80% of the purchase price at 4%
Cash Flow Before Taxes    $511     
Sales in the Past 36 Months....
Sep 28, 2020 1342 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $109,900  
Aug 24, 2020 1396 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 953 SF $80,000  
Jul 24, 2020 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 800 SF $65,000  
Jul 24, 2020 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 800 SF $75,000  
Jul 9, 2020 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $83,000  
Jun 18, 2020 1396 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $75,000  
Jun 18, 2020 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $74,000  
May 15, 2020 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $90,000  
May 4, 2020 1360 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $80,000  
May 4, 2020 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $80,000  
Apr 10, 2020 1384 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $90,000  
Mar 18, 2020 1360 Hunters Rd, Harrisonburg, VA 22801 3 BR 2 BA 982 SF $90,000  
Mar 16, 2020 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $88,000  
Mar 16, 2020 1348 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 1,012 SF $90,000  
Mar 6, 2020 1336 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $88,000  
Feb 28, 2020 1340 Hunters Rd, Harrisonburg, VA 22801 3 BR 2 BA 982 SF $87,500  
Nov 30, 2019 1380 Hunters Rd, Harrisonburg, VA 22801 3 BR 2 BA 953 SF $79,000  
Nov 15, 2019 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $80,000  
Oct 31, 2019 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $84,000  
Sep 18, 2019 1380 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $80,600  
Sep 10, 2019 1360 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $89,900  
Aug 30, 2019 1384 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $80,000  
Aug 30, 2019 1372 Hunters Rd, Harrisonburg, VA 22801 2 BR 1 BA 837 SF $73,500  
Jul 19, 2019 1346 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 982 SF $92,000  
May 22, 2019 1384 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $84,000  
May 19, 2019 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $85,000  
May 17, 2019 1396 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $80,000  
May 1, 2019 1380 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $81,500  
Apr 30, 2019 1366 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 837 SF $78,000  
Apr 30, 2019 1384 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 953 SF $88,000  
Apr 19, 2019 1380 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 953 SF $70,000  
Apr 16, 2019 1348 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $71,800  
Apr 16, 2019 1346 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 982 SF $71,800  
Jan 25, 2019 1348 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $82,380  
Oct 31, 2018 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $82,000  
Sep 12, 2018 1390 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 953 SF $80,000  
Jul 31, 2018 1346 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $75,000  
Jul 16, 2018 1342 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 1,012 SF $80,000  
Jun 15, 2018 1396 Hunters Rd, Harrisonburg, VA 22801 4 BR 2 BA 953 SF $87,500  
May 31, 2018 1340 Hunters Rd, Harrisonburg, VA 22801 2 BR 2 BA 982 SF $77,000  
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  
Current Listings....

1396 Hunters Rd
2 Beds  •  2 Baths
953 livable square feet
$94,900 (For Sale)
Listing By: Rocktown Realty
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.