A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
BEACON HILL TOWNES
Avalon Woods • Beacon Hill Townes • Harmony Heights • Liberty Square
Sales Per Year....
| 2021 |
|
17 (ytd) |
| 2020 |
|
21 |
| 2019 |
|
16 |
| 2018 |
|
28 |
| 2017 |
|
9 |
| 2016 |
|
26 |
| 2015 |
|
14 |
Median Sales Price....
| 2021 |
|
$214,000 |
| 2020 |
|
$182,000 |
| 2019 |
|
$163,450 |
| 2018 |
|
$159,000 |
| 2017 |
|
$157,900 |
| 2016 |
|
$155,450 |
| 2015 |
|
$151,000 |
Sample Beacon Hill Townes Investment Analysis....
| Property Details | ||
| Purchase Price | $213,000 | 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 | $1,832 | estimate based on median sales price |
| Repairs | $575 | estimate based on typical property condition |
| Association Dues | $192 | estimated to be $16 per month |
| Property Management | $0 | assuming self management |
| Insurance | $767 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $3,466 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $13,248 | |
| - Operating Expenses | - $3,466 | |
| Net Operating Income | $9,782 | |
| - Annual Debt Service | - $9,732 | financing 80% of the purchase price at 4% |
| Cash Flow Before Taxes | $50 | |
Sales in the Past 36 Months....
| Oct 15, 2021 | 1280 Frost Pl, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,336 SF | $220,000 |
| Oct 4, 2021 | 1229 Old Richmond Cir, Harrisonburg, VA 22801 | 2 BR | 3 BA | 1,670 SF | $222,000 |
| Sep 17, 2021 | 1268 Frost Pl, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,296 SF | $212,000 |
| Sep 15, 2021 | 1256 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,016 SF | $235,100 |
| Sep 1, 2021 | 335 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,280 SF | $214,000 |
| Jul 21, 2021 | 1237 Frost Pl, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,928 SF | $228,000 |
| Jun 30, 2021 | 1286 Victorian Village Dr, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,280 SF | $185,000 |
| Jun 23, 2021 | 1253 Wordsworth Ct, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,720 SF | $223,000 |
| Jun 21, 2021 | 1231 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,328 SF | $210,000 |
| Jun 18, 2021 | 1289 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,633 SF | $210,000 |
| Jun 17, 2021 | 1263 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $200,000 |
| Jun 2, 2021 | 307 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,320 SF | $200,000 |
| May 19, 2021 | 1293 Old Richmond Cir, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,344 SF | $195,000 |
| May 17, 2021 | 1231 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,640 SF | $225,000 |
| Apr 30, 2021 | 1281 Frost Pl, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,920 SF | $216,000 |
| Mar 19, 2021 | 1269 Frost Pl, Harrisonburg, VA 22801 | 4 BR | 3.5 BA | 1,960 SF | $225,000 |
| Jan 22, 2021 | 184 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $167,000 |
| Dec 29, 2020 | 241 Emerson Ln, Harrisonburg, VA 22801 | 2 BR | 3 BA | 1,820 SF | $195,000 |
| Nov 23, 2020 | 1214 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $178,000 |
| Nov 19, 2020 | 1273 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,302 SF | $168,000 |
| Nov 5, 2020 | 321 Emerson Ln, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,280 SF | $175,000 |
| Oct 26, 2020 | 1268 Victorian Village Dr, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,720 SF | $190,500 |
| Oct 15, 2020 | 1222 Victorian Village Dr, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,320 SF | $155,000 |
| Sep 25, 2020 | 1252 Old Richmond Cir, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,344 SF | $182,000 |
| Sep 21, 2020 | 269 Emerson Ln, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,280 SF | $169,900 |
| Sep 4, 2020 | 1223 Old Richmond Cir, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,280 SF | $189,000 |
| Aug 28, 2020 | 190 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,386 SF | $170,000 |
| Aug 14, 2020 | 1253 Wordsworth Ct, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,640 SF | $175,000 |
| Aug 3, 2020 | 1235 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,306 SF | $172,500 |
| Jul 21, 2020 | 1266 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,016 SF | $190,000 |
| Jul 1, 2020 | 1214 Wordsworth Ct, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,252 SF | $220,000 |
| Jun 19, 2020 | 1287 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,778 SF | $179,500 |
| Jun 15, 2020 | 1225 Frost Pl, Harrisonburg, VA 22801 | 4 BR | 3 BA | 2,020 SF | $195,000 |
| Jun 12, 2020 | 1213 Wordsworth Ct, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,640 SF | $234,000 |
| Jun 5, 2020 | 1252 Victorian Village Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,520 SF | $191,000 |
| May 29, 2020 | 1231 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $175,000 |
| Mar 23, 2020 | 1213 Frost Pl, Harrisonburg, VA 22801 | 2 BR | 3 BA | 1,680 SF | $189,000 |
| Mar 20, 2020 | 303 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,520 SF | $186,000 |
| Oct 11, 2019 | 1225 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $160,000 |
| Oct 9, 2019 | 1284 Old Richmond Rd, Harrisonburg, VA 22801 | 4 BR | 3 BA | 1,620 SF | $183,000 |
| Sep 30, 2019 | 1262 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,058 SF | $160,000 |
| Sep 26, 2019 | 1234 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,920 SF | $195,000 |
| Sep 17, 2019 | 213 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,670 SF | $189,900 |
| Aug 29, 2019 | 186 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $151,000 |
| Aug 6, 2019 | 1250 Victorian Village Dr, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,920 SF | $185,000 |
| Jul 31, 2019 | 327 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $156,900 |
| Jul 11, 2019 | 1292 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $160,000 |
| Jun 21, 2019 | 1264 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,058 SF | $160,000 |
| Jun 4, 2019 | 1245 Frost Pl, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,920 SF | $187,500 |
| Jun 4, 2019 | 1294 Old Richmond Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $164,000 |
| May 23, 2019 | 1271 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,320 SF | $166,000 |
| Apr 30, 2019 | 227 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,670 SF | $143,000 |
| Mar 29, 2019 | 1212 Wordsworth Ct, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,900 SF | $212,000 |
| Mar 29, 2019 | 1258 Poets Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,306 SF | $162,900 |
| Dec 31, 2018 | 223 Emerson Ln, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,670 SF | $174,900 |
Current Listings....
223 Emerson Ln
3 Beds • 2 Baths
1,670 livable square feet
$249,900 (For Sale)
Listing By: Roqueta Real Estate
Neighborhood Map....