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
PHEASANT RUN
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
pheasant run
Sales Per Year....
2017 Townhouse Sale  Townhouse Sale  2  (ytd)
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2014 Townhouse Sale  1
2013 Townhouse Sale  Townhouse Sale  2
2012 Townhouse Sale  Townhouse Sale  2
2011 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2010 Townhouse Sale  1
2009 0
2008 0
2007 Townhouse Sale  1
2006 0
2005 0
2004 0
2003 Townhouse Sale  1
 
Median Sales Price....
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $143,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $140,400
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $142,500
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,950
2012 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $147,900
2011 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,000
2010 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $144,500
2009 $0
2008 $0
2007 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,500
2006 $0
2005 $0
2004 $0
2003 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $103,000


Sample Pheasant Run Investment Analysis....
Property Details
Purchase Price $142,000 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 $1,108 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 $511 estimate based on recent trends
Utilities $1,800  
Advertising $100 estimate
Total Operating Expenses    $5,939  
 
Cash Flow Before Tax
Gross Operating Income $20,275  
 - Operating Expenses  - $5,939  
Net Operating Income $14,336     
 - Annual Debt Service  - $7,368 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $6,968     
Sales in the Past 36 Months....
Apr 26, 2017 571 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $144,000 photos
Jan 13, 2017 569 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $142,000 photos
Nov 22, 2016 496 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,400 SF $140,000  
Oct 12, 2016 482 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $145,000 photos
Sep 16, 2016 532 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $140,400 photos
Aug 31, 2016 577 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $143,000 photos
Jul 22, 2016 1740 Ashford Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,440 SF $137,250 photos
Dec 30, 2015 1756 Ashford Ct, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $142,500 photos
Oct 23, 2015 1752 Ashford Ct, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $144,900 photos
Sep 11, 2015 1742 Ashford Ct, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $139,900 photos
Jul 24, 2015 536 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $145,000 photos
May 1, 2015 538 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $145,000 photos
Apr 30, 2015 566 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $140,000 photos
Apr 30, 2015 568 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $140,000 photos
Apr 10, 2015 488 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $140,000 photos
Mar 13, 2015 1750 Ashford Ct, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $145,000 photos
Jul 29, 2014 530 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $145,000 photos
Current Listings....

480 Pheasant Run Cir
3 Beds  •  2 Baths  •  1 Half Baths
1,440 livable square feet
$148,000 (For Sale)
Listing By: Trobaugh Group, LLC

560 Pheasant Run Cir
4 Beds  •  2 Baths  •  1 Half Baths
1,440 livable square feet
$149,900 (For Sale)
Listing By: Funkhouser Real Estate Group
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 HarrisonburgApps.com HarrisonburgPropertyTransfers.com HarrisonburgForeclosures.com

Popular (yet sometimes hard to find) Searches....
HarrisonburgREO.com HarrisonburgShortSales.com NewListingsInHarrisonburg.com RecentlyReducedInHarrisonburg.com HarrisonburgNewHomes.com HarrisonburgLuxuryHomes.com Secret (MRIS) Listings

Popular single family home neighborhoods in and around Harrisonburg....
Ashby Heights Barrington Battlefield Estates Belmont Estates Bluestone Hills Bridlewood Crossroads Farm Fairway Hills Forest Hills Greendale Hampshire Estates Highland Park Holiday Hills Lake Pointe Lakewood Estates Madison Village Maplehurst Monte Vista Old Town Parklawn Park View Pleasant Hill Acres Preston Heights Preston Lake Purcell Park Reherd Acres Stone Spring Village Sunset Heights Westfield Wyndham Woods

Popular townhouse communities in and around Harrisonburg....
Avalon Woods Beacon Hill Townes Blakely Park Country Club Court Emerald Drive Estates Harmony Heights Liberty Square Liberty Square II Meadow Pointe Northfield Estates Parkcrest Preston Lake Reherd Acres Southside Heights Stonewall Heights Taylor Spring The Gables The Townes at Bluestone The Townes at Wellington Park Twin Gables Vista Terrace

Search for homes in your favorite city or town....
Bridgewater Broadway Dayton Elkton Grottoes Harrisonburg Keezletown Linville Massanutten Mount Crawford Penn Laird Port Republic

Popular New Home Communities....
Heritage Estates The Glen at Cross Keys The Townes at Bluestone Founders Way The Cottages at Stone Spring