2021 | 0  (ytd) | |
2020 |
![]() ![]() |
2 |
2019 |
![]() ![]() ![]() ![]() |
4 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
10 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() |
6 |
2021 | $0 | |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$139,250 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$146,500 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$139,750 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$132,200 |
Property Details | ||
Purchase Price | $139,250 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $950 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $10,944 | |
Expense (Annual) | ||
Real Estate Taxes | $1,198 | estimate based on median sales price |
Repairs | $475 | estimate based on typical property condition |
Association Dues | $432 | estimated to be $36 per month |
Property Management | $0 | assuming self management |
Insurance | $501 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $2,706 | |
Cash Flow Before Tax | ||
Gross Operating Income | $10,944 | |
- Operating Expenses | - $2,706 | |
Net Operating Income | $8,238 | |
- Annual Debt Service | - $6,180 | financing 80% of the purchase price at 3.75% |
Cash Flow Before Taxes | $2,058 |
Oct 14, 2020 | 403 Glenfield Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,120 SF | $145,000 | |
May 27, 2020 | 823 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,360 SF | $133,500 | |
Aug 22, 2019 | 413 Glenfield Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,360 SF | $176,500 | |
Jun 20, 2019 | 406 Glenfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,146 SF | $139,000 | |
May 17, 2019 | 410 Glenfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,120 SF | $139,000 | |
May 16, 2019 | 867 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,836 SF | $154,000 | |
Dec 21, 2018 | 763 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,836 SF | $150,000 | |
Dec 18, 2018 | 408 Glenfield Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,146 SF | $133,000 | |
Oct 15, 2018 | 448 Washington St, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,644 SF | $160,000 | |
Sep 19, 2018 | 940 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,300 SF | $123,000 | |
Sep 17, 2018 | 401 Glenfield Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,120 SF | $133,000 | |
Jun 28, 2018 | 661 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,980 SF | $158,000 | |
Jun 22, 2018 | 909 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,146 SF | $139,000 | |
Apr 30, 2018 | 841 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,224 SF | $140,000 | |
Apr 16, 2018 | 463 Northglen Ln, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,830 SF | $155,000 | |
Mar 28, 2018 | 837 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,224 SF | $139,500 |