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
BEACON HILL TOWNES
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
beacon hill townes
Sales Per Year....
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  14  (ytd)
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  21
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  16
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  28
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  26
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  14
 
Median Sales Price....
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $212,000
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $182,000
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,450
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $159,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $157,900
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $155,450
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $151,000


Sample Beacon Hill Townes Investment Analysis....
Property Details
Purchase Price $197,500 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 $1,699 estimate based on median sales price
Repairs $550 estimate based on typical property condition
Association Dues $192 estimated to be $16 per month
Property Management $0 assuming self management
Insurance $711 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $3,252  
 
Cash Flow Before Tax
Gross Operating Income $12,672  
 - Operating Expenses  - $3,252  
Net Operating Income $9,421     
 - Annual Debt Service  - $8,760 financing 80% of the purchase price at 3.75%
Cash Flow Before Taxes    $661     
Sales in the Past 36 Months....
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
Nov 16, 2018 1214 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $159,000
Nov 12, 2018 1281 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3 BA 1,778 SF $175,000
Oct 31, 2018 1206 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $161,000
Oct 25, 2018 1222 Poets Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $160,000
Oct 19, 2018 1282 Victorian Village Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $149,900
Oct 18, 2018 1286 Victorian Village Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $149,000
Oct 12, 2018 1254 Poets Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $155,500
Oct 4, 2018 1233 Wordsworth Ct, Harrisonburg, VA 22801 2 BR 2 BA 1,194 SF $172,000
Oct 4, 2018 1210 Poets Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $158,000
Sep 25, 2018 1249 Frost Pl, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $159,000
Sep 24, 2018 1310 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 3.5 BA 1,560 SF $170,000
Sep 21, 2018 1261 Frost Pl, Harrisonburg, VA 22801 3 BR 3.5 BA 1,960 SF $180,000
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.