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
STONEWALL HEIGHTS
Northfield Estates  •  Parkcrest  •  Reherd Acres  •  Stonewall Heights
stonewall heights
Sales Per Year....
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6  (ytd)
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  15
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
 
Median Sales Price....
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $167,650
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $157,500
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $147,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $142,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $133,000


Sample Stonewall Heights Investment Analysis....
Property Details
Purchase Price $169,900 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,000 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $11,520     
 
Expense (Annual)
Real Estate Taxes $1,461 estimate based on median sales price
Repairs $500 estimate based on typical property condition
Association Dues $420 estimated to be $35 per month
Property Management $0 assuming self management
Insurance $612 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $3,093  
 
Cash Flow Before Tax
Gross Operating Income $11,520  
 - Operating Expenses  - $3,093  
Net Operating Income $8,427     
 - Annual Debt Service  - $7,764 financing 80% of the purchase price at 4%
Cash Flow Before Taxes    $663     
Sales in the Past 36 Months....
Sep 29, 2020 2323 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,800 SF $175,000  
Sep 25, 2020 575 Stonewall Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,214 SF $165,400  
Aug 14, 2020 2328 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,200 SF $169,900  
Jul 12, 2020 2321 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,200 SF $175,000  
Apr 10, 2020 2370 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 1,000 SF $155,900  
Feb 13, 2020 623 Stonewall Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,214 SF $140,000  
Dec 13, 2019 2317 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,800 SF $170,000  
Sep 26, 2019 2346 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,680 SF $170,000  
Sep 20, 2019 2370 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 1,000 SF $146,000  
Sep 9, 2019 2396 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,680 SF $163,000  
Jun 19, 2019 631 Stonewall Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,214 SF $157,500  
Feb 28, 2019 2386 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,200 SF $127,000  
Jan 10, 2019 2325 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,800 SF $153,000  
Dec 28, 2018 2341 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1 BA 1,000 SF $115,000  
Dec 21, 2018 581 Stonewall Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,214 SF $165,000  
Nov 15, 2018 2347 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 920 SF $137,000  
Sep 28, 2018 2339 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 920 SF $125,000  
Sep 28, 2018 2381 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,200 SF $155,000  
Sep 14, 2018 2358 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,650 SF $154,900  
Aug 16, 2018 587 Stonewall Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,214 SF $159,000  
Aug 2, 2018 2387 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,200 SF $149,900  
Jul 9, 2018 583 Stonewall Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,214 SF $142,000  
May 30, 2018 2312 Breckenridge Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,200 SF $144,900  
Apr 27, 2018 2372 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 920 SF $125,900  
Apr 24, 2018 667 Stonewall Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,214 SF $169,000  
Apr 2, 2018 577 Stonewall Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,214 SF $147,000  
Mar 22, 2018 2342 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,800 SF $152,000  
Feb 2, 2018 2347 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 920 SF $133,900  
Oct 26, 2017 2311 Breckenridge Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 1,120 SF $120,000  
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.