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  Townhouse Sale  Townhouse Sale  Townhouse Sale  5  (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 $144,000
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 $143,000 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 $1,115 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 $515 estimate based on recent trends
Utilities $1,800  
Advertising $100 estimate
Total Operating Expenses    $5,950  
 
Cash Flow Before Tax
Gross Operating Income $20,275  
 - Operating Expenses  - $5,950  
Net Operating Income $14,325     
 - Annual Debt Service  - $7,416 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $6,909     
Sales in the Past 36 Months....
Jul 15, 2017 520 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $140,000 photos
Jun 28, 2017 480 Pheasant Run Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,440 SF $148,000 photos
Jun 28, 2017 560 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $149,900 photos
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 1,440 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....
There are no properties on the market right now!
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