Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group
 A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | 

College Rentals Multi Family Properties Newer Townhouses Upscale Townhouses Slightly Older Townhouses Foreclosures Bank Owned Properties
1010 Blue Ridge Dr, Harrisonburg, VA 22802     $66,000
2 Beds    2 Baths    1012 Square Feet    MLS# 564395    Under Contract
Subdivision: Madison Manor
Area: Harrisonburg
Heating: Heat Pump
Cooling: Heat Pump
Circa: 1988 (29 years old)
Lot Size: 0.00 acres
Association Fee:   $185
Days on Market:   7 (since Jul 18, 2017)
Listing By: Old Dominion Realty Crossroads
This condominium is rent @$675 through April 2018. Great opportunity for investors. Property is subject to current property management agreement.
Elementary School:  Smithland Middle School:  Thomas Harrison High School:  Harrisonburg
Sample Madison Manor Investment Analysis....
Property Details
Purchase Price $72,000 based on median sales price
Income (Annual)
Monthly Rental Rate $750 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $8,640     
Expense (Annual)
Real Estate Taxes $562 estimate based on median sales price
Repairs $750 estimate based on typical property condition
Association Dues $2,040 estimated to be $170 per month
Property Management $0 assuming self management
Insurance $259 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $3,711  
Cash Flow Before Tax
Gross Operating Income $8,640  
 - Operating Expenses  - $3,711  
Net Operating Income $4,929     
 - Annual Debt Service  - $3,732 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $1,197     

Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or

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....

Popular (yet sometimes hard to find) Searches....

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