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
AVALON WOODS
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
avalon woods
Sales Per Year....
2024 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7  (ytd)
2023 0
2022 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  14
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2019 Townhouse Sale  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
 
Median Sales Price....
2024 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $275,000
2023 $0
2022 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $230,750
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $195,500
2020 Townhouse Prices 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 Townhouse Prices Townhouse Prices $162,750
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $165,950


Sample Avalon Woods Investment Analysis....
Property Details
Purchase Price $275,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,300 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $14,976     
 
Expense (Annual)
Real Estate Taxes $2,475 estimate based on median sales price
Repairs $650 estimate based on typical property condition
Association Dues $600 estimated to be $50 per month
Property Management $0 assuming self management
Insurance $990 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,815  
 
Cash Flow Before Tax
Gross Operating Income $14,976  
 - Operating Expenses  - $4,815  
Net Operating Income $10,161     
 - Annual Debt Service  - $18,696 financing 80% of the purchase price at 7.75%
Cash Flow Before Taxes    $-8,535     
Sales in the Past 36 Months....
Nov 22, 2024 2398 King Arthurs Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,462 SF $281,250
Nov 20, 2024 770 Merlins Way, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $255,000
Oct 23, 2024 2331 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,904 SF $305,000
Sep 20, 2024 2384 King Arthurs Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,276 SF $275,000
Aug 23, 2024 791 Merlins Way, Harrisonburg, VA 22801 2 BR 2.5 BA 1,836 SF $275,000
Apr 19, 2024 2387 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $225,753
Apr 19, 2024 867 Camelot Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $262,075
Oct 27, 2022 826 Camelot Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,836 SF $246,000
Sep 9, 2022 781 Merlins Way, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $235,000
Jul 26, 2022 2419 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,836 SF $240,000
May 27, 2022 891 Merlins Way, Harrisonburg, VA 22801 2 BR 2.5 BA 1,292 SF $190,000
Feb 10, 2022 2387 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,292 SF $183,500
Jan 12, 2022 852 Camelot Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,292 SF $225,000
Jan 10, 2022 844 Camelot Ln, Harrisonburg, VA 22801 2 BR 3.5 BA 1,836 SF $230,750
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.