2021 | 0  (ytd) | |
2020 |
![]() ![]() |
2 |
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 |
2021 | $0 | |
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 |
Property Details | ||
Purchase Price | $163,750 | 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 | $1,408 | 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 | $590 | estimate based on recent trends |
Utilities | $1,800 | |
Advertising | $100 | estimate |
Total Operating Expenses | $6,318 | |
Cash Flow Before Tax | ||
Gross Operating Income | $20,275 | |
- Operating Expenses | - $6,318 | |
Net Operating Income | $13,957 | |
- Annual Debt Service | - $7,260 | financing 80% of the purchase price at 3.75% |
Cash Flow Before Taxes | $6,697 |
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 |