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
LIBERTY SQUARE
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
liberty square
Sales Per Year....
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  12  (ytd)
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  16
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  12
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  17
 
Median Sales Price....
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $147,950
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $139,450
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $138,950
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $153,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $149,000


Sample Liberty Square Investment Analysis....
Property Details
Purchase Price $145,500 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,000 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $11,520     
 
Expense (Annual)
Real Estate Taxes $1,135 estimate based on median sales price
Repairs $500 estimate based on typical property condition
Association Dues $660 estimated to be $55 per month
Property Management $0 assuming self management
Insurance $524 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $2,919  
 
Cash Flow Before Tax
Gross Operating Income $11,520  
 - Operating Expenses  - $2,919  
Net Operating Income $8,601     
 - Annual Debt Service  - $7,548 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $1,053     
Sales in the Past 36 Months....
Jul 14, 2017 1035 Molly Pitcher Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $150,000 photos
Jul 6, 2017 1238 Settlers Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,292 SF $149,900 photos
May 30, 2017 1052 Alexander Hamilton Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $145,000 photos
May 15, 2017 1123 Paul Revere Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $140,500 photos
May 4, 2017 1377 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $149,900 photos
Mar 30, 2017 1047 Betsy Ross Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $151,000 photos
Feb 28, 2017 1041 Betsy Ross Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $145,000 photos
Feb 27, 2017 1045 Betsy Ross Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,543 SF $146,000 photos
Feb 3, 2017 1046 Alexander Hamilton Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $132,500 photos
Jan 25, 2017 1406 Founders Way, Harrisonburg, VA 22801 3 BR 3.5 BA 2,088 SF $158,000 photos
Jan 18, 2017 1426 Founders Way, Harrisonburg, VA 22801 2 BR 3 BA 2,088 SF $150,000 photos
Jan 6, 2017 1114 Patrick Henry Pl, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $138,000 photos
Dec 23, 2016 1055 Alexander Hamilton Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $139,000 photos
Oct 14, 2016 1047 Alexander Hamilton Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $143,500 photos
Sep 30, 2016 1042 Molly Pitcher Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $155,500 photos
Sep 30, 2016 1035 John Hancock Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $139,400 photos
Sep 29, 2016 1131 Patrick Henry Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,548 SF $159,000 photos
Sep 16, 2016 1039 John Paul Jones Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,360 SF $151,000  
Aug 29, 2016 1122 Paul Revere Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $137,800 photos
Aug 5, 2016 1234 Settlers Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $135,000 photos
Aug 5, 2016 1113 Nathan Hale Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,404 SF $154,900 photos
Jul 27, 2016 1043 Molly Pitcher Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $135,000 photos
Jul 8, 2016 1034 John Paul Jones Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $128,000 photos
Jul 8, 2016 1045 Molly Pitcher Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $128,000 photos
Jul 8, 2016 1222 Settlers Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $174,000 photos
Jun 30, 2016 1242 Settlers Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,292 SF $149,000 photos
Jun 29, 2016 1123 Paul Revere Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $137,900 photos
Mar 31, 2016 1038 Alexander Hamilton Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,292 SF $139,500 photos
Nov 20, 2015 1047 Molly Pitcher Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $133,500 photos
Nov 10, 2015 1058 Betsy Ross Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,904 SF $149,900 photos
Oct 16, 2015 1257 Settlers Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $155,500 photos
Sep 30, 2015 1036 John Paul Jones Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $135,000 photos
Aug 7, 2015 1056 Alexander Hamilton Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $138,900 photos
Aug 7, 2015 1397 Founders Way, Harrisonburg, VA 22801 3 BR 2.5 BA 1,480 SF $170,000 photos
Jul 31, 2015 1113 Paul Revere Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $136,500 photos
Jul 29, 2015 1131 Paul Revere Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $138,000 photos
Jul 10, 2015 1272 Settlers Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,292 SF $157,500 photos
Apr 14, 2015 1413 Founders Way, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $131,000 photos
Apr 6, 2015 1244 Settlers Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $139,000 photos
Mar 11, 2015 1121 Paul Revere Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,292 SF $140,000 photos
Oct 28, 2014 1267 Settlers Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $156,000 photos
Oct 22, 2014 1467 Founders Way, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $155,000 photos
Oct 17, 2014 1121 Nathan Hale Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,404 SF $153,000 photos
Aug 28, 2014 1253 Settlers Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $157,000 photos
Current Listings....

1113 Paul Revere Ct
2 Beds  •  2 Baths  •  1 Half Baths
1,276 livable square feet
$139,900 (For Sale)
Listing By: Rocktown Realty

1402 Founders Way
3 Beds  •  2 Baths  •  1 Half Baths
1,404 livable square feet
$161,000 (For Sale)
Listing By: Kline May Realty, LLC

1055 John Paul Jones Ln
3 Beds  •  3 Baths  •  1 Half Baths
2,088 livable square feet
$172,000 (For Sale)
Listing By: Coldwell Banker Four Seasons

1298 Settlers Ln
3 Beds  •  2 Baths  •  1 Half Baths
1,408 livable square feet
$179,900 (For Sale)
Listing By: Hometown Realty Group, Inc
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.

 
Site Content and Analysis provided by Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group
 
© 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