A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
| 2017 |
|
6 (ytd) |
| 2016 |
|
7 |
| 2015 |
|
9 |
| 2014 |
|
5 |
| 2013 |
|
9 |
| 2017 |
|
$142,000 |
| 2016 |
|
$133,000 |
| 2015 |
|
$120,000 |
| 2014 |
|
$139,500 |
| 2013 |
|
$133,000 |
| Property Details | ||
| Purchase Price | $142,000 | based on median sales price |
| Income (Annual) | ||
| Monthly Rental Rate | $900 | estimate based on currently available rental data |
| Projected Vacancy | 4% | half a month per year |
| Gross Operating Income | $10,368 | |
| Expense (Annual) | ||
| Real Estate Taxes | $1,108 | estimate based on median sales price |
| Repairs | $450 | estimate based on typical property condition |
| Association Dues | $420 | estimated to be $35 per month |
| Property Management | $0 | assuming self management |
| Insurance | $511 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $2,589 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $10,368 | |
| - Operating Expenses | - $2,589 | |
| Net Operating Income | $7,779 | |
| - Annual Debt Service | - $7,368 | financing 80% of the purchase price at 5.1% |
| Cash Flow Before Taxes | $411 | |
| Aug 28, 2017 | 659 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $128,000 | photos |
| Aug 22, 2017 | 639 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $143,000 | photos |
| Aug 4, 2017 | 2394 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,500 SF | $146,000 | photos |
| Jul 7, 2017 | 2360 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,500 SF | $142,000 | photos |
| Apr 28, 2017 | 689 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,680 SF | $139,900 | photos |
| Apr 20, 2017 | 631 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $142,000 | photos |
| Oct 27, 2016 | 2323 Breckenridge Ct, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,700 SF | $146,000 | photos |
| Oct 14, 2016 | 2350 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $128,000 | photos |
| Sep 30, 2016 | 2315 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $139,000 | photos |
| Sep 1, 2016 | 2355 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $135,000 | photos |
| Aug 15, 2016 | 2382 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,355 SF | $133,000 | photos |
| Jul 12, 2016 | 2337 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 920 SF | $116,000 | photos |
| Mar 3, 2016 | 697 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,120 SF | $119,900 | photos |
| Dec 30, 2015 | 2311 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,120 SF | $114,750 | photos |
| Nov 13, 2015 | 2355 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $130,000 | photos |
| Oct 13, 2015 | 2306 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,120 SF | $115,000 | photos |
| Aug 21, 2015 | 2336 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,700 SF | $147,600 | photos |
| Jun 29, 2015 | 2310 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $125,000 | photos |
| Jun 23, 2015 | 2343 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1 BA | 1,000 SF | $94,000 | photos |
| May 15, 2015 | 653 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $120,000 | photos |
| Mar 30, 2015 | 2378 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,000 SF | $118,000 | photos |
| Mar 10, 2015 | 2313 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $126,750 | photos |
| Sep 25, 2014 | 581 Stonewall Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,214 SF | $142,000 | photos |
583 Stonewall Dr
2 Beds • 1 Baths • 1 Half Baths
1,214 livable square feet
$147,500 (For Sale)
Listing By: Matchbox Realty & Management Services Inc.
© 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