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....
2023 0  (ytd)
2022 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  14
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
 
Median Sales Price....
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 Townhouse Prices $195,500
2020 Townhouse Prices 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 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
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $153,000


Sample Avalon Woods Investment Analysis....
Property Details
Purchase Price $246,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,150 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $13,248     
 
Expense (Annual)
Real Estate Taxes $2,214 estimate based on median sales price
Repairs $575 estimate based on typical property condition
Association Dues $600 estimated to be $50 per month
Property Management $0 assuming self management
Insurance $886 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,375  
 
Cash Flow Before Tax
Gross Operating Income $13,248  
 - Operating Expenses  - $4,375  
Net Operating Income $8,873     
 - Annual Debt Service  - $11,568 financing 80% of the purchase price at 4.25%
Cash Flow Before Taxes    $-2,695     
Sales in the Past 36 Months....
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
Nov 12, 2021 2339 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,736 SF $201,000
Oct 29, 2021 731 Merlins Way, Harrisonburg, VA 22801 2 BR 3.5 BA 1,904 SF $229,900
Oct 1, 2021 2354 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $170,000
Oct 1, 2021 2352 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $170,000
Sep 28, 2021 824 Camelot Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $190,000
Sep 27, 2021 2356 Avalon Woods Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $170,000
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
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.