A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
PHEASANT RUN
Hunters Ridge • Camden Townes • Fox Hill • Madison Manor • Pheasant Run • Campus View Condos
Sales Per Year....
| 2020 |
|
2 (ytd) |
| 2019 |
|
3 |
| 2018 |
|
3 |
| 2017 |
|
7 |
| 2016 |
|
5 |
| 2015 |
|
9 |
| 2014 |
|
1 |
| 2013 |
|
2 |
| 2012 |
|
2 |
| 2011 |
|
5 |
| 2010 |
|
1 |
| 2009 | 0 | |
| 2008 | 0 | |
| 2007 |
|
1 |
| 2006 | 0 |
Median Sales Price....
| 2020 |
|
$163,750 |
| 2019 |
|
$160,000 |
| 2018 |
|
$150,000 |
| 2017 |
|
$148,000 |
| 2016 |
|
$140,400 |
| 2015 |
|
$142,500 |
| 2014 |
|
$145,000 |
| 2013 |
|
$145,950 |
| 2012 |
|
$147,900 |
| 2011 |
|
$145,000 |
| 2010 |
|
$144,500 |
| 2009 | $0 | |
| 2008 | $0 | |
| 2007 |
|
$163,500 |
| 2006 | $0 |
Sample Pheasant Run Investment Analysis....
| Property Details | ||
| Purchase Price | $162,500 | based on median sales price |
| Income (Annual) | ||
| Monthly Rental Rate | $1,760 | estimate based on currently available rental data |
| Projected Vacancy | 4% | half a month per year |
| Gross Operating Income | $20,275 | |
| Expense (Annual) | ||
| Real Estate Taxes | $1,398 | estimate based on median sales price |
| Repairs | $1,760 | estimate based on typical property condition |
| Association Dues | $660 | estimated to be $55 per month |
| Property Management | $0 | assuming self management |
| Insurance | $585 | estimate based on recent trends |
| Utilities | $1,800 | |
| Advertising | $100 | estimate |
| Total Operating Expenses | $6,303 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $20,275 | |
| - Operating Expenses | - $6,303 | |
| Net Operating Income | $13,973 | |
| - Annual Debt Service | - $7,428 | financing 80% of the purchase price at 4% |
| Cash Flow Before Taxes | $6,545 | |
Sales in the Past 36 Months....
| Jun 25, 2020 | 496 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $162,500 | |
| Feb 14, 2020 | 571 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $165,000 | |
| Dec 27, 2019 | 1748 Ashford Ct, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $160,000 | |
| May 8, 2019 | 538 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $160,000 | |
| Jan 3, 2019 | 482 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $155,000 | |
| Dec 7, 2018 | 567 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $150,000 | |
| Mar 9, 2018 | 530 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $151,000 | |
| Jan 15, 2018 | 1748 Ashford Ct, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $150,000 | |
| Nov 1, 2017 | 578 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $151,000 |
Current Listings....
There are no properties on the market right now!
Neighborhood Map....