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
AVALON WOODS
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
avalon woods
Sales Per Year....
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8  (ytd)
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  10
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  15
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
 
Median Sales Price....
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $217,000
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $187,000
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $162,750
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $165,950
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $153,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $152,450
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $156,650


Sample Avalon Woods Investment Analysis....
Property Details
Purchase Price $209,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,100 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $12,672     
 
Expense (Annual)
Real Estate Taxes $1,797 estimate based on median sales price
Repairs $550 estimate based on typical property condition
Association Dues $600 estimated to be $50 per month
Property Management $0 assuming self management
Insurance $752 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $3,800  
 
Cash Flow Before Tax
Gross Operating Income $12,672  
 - Operating Expenses  - $3,800  
Net Operating Income $8,872     
 - Annual Debt Service  - $9,264 financing 80% of the purchase price at 3.75%
Cash Flow Before Taxes    $-392     
Sales in the Past 36 Months....
Aug 31, 2021 2387 King Arthurs Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,224 SF $209,000
Aug 30, 2021 2335 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $190,000
Aug 23, 2021 730 Merlins Way, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $182,900
Jul 2, 2021 2316 Lancelot Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,368 SF $230,000
Jun 30, 2021 2415 Avalon Woods Dr, Harrisonburg, VA 22801 4 BR 2.5 BA 1,904 SF $240,000
Apr 15, 2021 878 Camelot Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,464 SF $225,000
Mar 17, 2021 2312 Lancelot Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,464 SF $226,000
Jan 15, 2021 850 Merlins Way, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $169,900
Nov 17, 2020 904 Camelot Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,410 SF $219,000
Nov 9, 2020 801 Merlins Way, Harrisonburg, VA 22801 2 BR 3.5 BA 1,944 SF $189,000
Oct 14, 2020 2385 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $160,000
Sep 16, 2020 2324 Avalon Woods Dr, Harrisonburg, VA 22801 4 BR 2.5 BA 1,836 SF $181,500
Jul 23, 2020 2314 Lancelot Ln, Harrisonburg, VA 22801 3 BR 3 BA 1,368 SF $230,000
Jun 22, 2020 2345 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,904 SF $176,000
Jun 12, 2020 872 Camelot Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,464 SF $187,000
Nov 27, 2019 730 Camelot Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $159,500
Nov 15, 2019 760 Camelot Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $162,000
Sep 12, 2019 730 Merlins Way, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $155,000
Jul 1, 2019 2387 King Arthurs Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,224 SF $167,000
Jun 28, 2019 904 Camelot Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,410 SF $197,000
May 15, 2019 2339 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,736 SF $164,000
May 13, 2019 869 Camelot Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,836 SF $175,000
Apr 15, 2019 856 Camelot Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $153,000
Mar 21, 2019 2443 Avalon Woods Dr, Harrisonburg, VA 22801 4 BR 1.5 BA 1,888 SF $161,000
Jan 22, 2019 2396 King Arthurs Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,648 SF $163,500
Nov 5, 2018 822 Camelot Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $157,900
Oct 29, 2018 2388 King Arthurs Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,640 SF $174,000
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.