2021 | 1  (ytd) | |
2020 |
![]() ![]() ![]() ![]() ![]() |
20 |
2019 |
![]() ![]() ![]() ![]() |
18 |
2018 |
![]() ![]() ![]() ![]() |
16 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
31 |
2016 |
![]() ![]() ![]() ![]() |
19 |
2015 |
![]() ![]() ![]() ![]() |
17 |
2014 |
![]() |
6 |
2013 |
![]() ![]() ![]() |
13 |
2012 |
![]() |
7 |
2011 |
![]() ![]() |
8 |
2010 |
![]() ![]() ![]() ![]() |
18 |
2009 |
![]() |
4 |
2008 |
![]() ![]() ![]() ![]() ![]() ![]() |
26 |
2007 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
40 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$85,000 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$88,000 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$80,300 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$74,400 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$62,500 |
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 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$100,000 |
Property Details | ||
Purchase Price | $88,000 | 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 | $757 | 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 | $317 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $4,974 | |
Cash Flow Before Tax | ||
Gross Operating Income | $9,216 | |
- Operating Expenses | - $4,974 | |
Net Operating Income | $4,242 | |
- Annual Debt Service | - $3,900 | financing 80% of the purchase price at 3.75% |
Cash Flow Before Taxes | $342 |
Jan 8, 2021 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $85,000 | |
Dec 30, 2020 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $92,500 | |
Nov 25, 2020 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $90,000 | |
Nov 23, 2020 | 1390 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $89,900 | |
Oct 28, 2020 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $89,000 | |
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 |