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
CAMDEN TOWNES
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
camden townes
Sales Per Year....
2024 Townhouse Sale  2  (ytd)
2023 Townhouse Sale  2
2022 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  12
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  17
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  13
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  13
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2012 0
2011 0
2010 0
2009 0
2008 0
2007 0
2006 1
2005 0
2004 0
 
Median Sales Price....
2024 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $218,750
2023 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $219,000
2022 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $190,000
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $172,000
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $149,900
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $131,000
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $126,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $110,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $103,753
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $95,000
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $80,500
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $76,750
2012 $0
2011 $0
2010 $0
2009 $0
2008 $0
2007 $0
2006 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $137,500
2005 $0
2004 $0


Sample Camden Townes Investment Analysis....
Property Details
Purchase Price $219,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,600 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $18,432     
 
Expense (Annual)
Real Estate Taxes $1,971 estimate based on median sales price
Repairs $1,600 estimate based on typical property condition
Association Dues $1,920 estimated to be $160 per month
Property Management $0 assuming self management
Insurance $788 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $6,379  
 
Cash Flow Before Tax
Gross Operating Income $18,432  
 - Operating Expenses  - $6,379  
Net Operating Income $12,053     
 - Annual Debt Service  - $14,892 financing 80% of the purchase price at 7.75%
Cash Flow Before Taxes    $-2,839     
Sales in the Past 36 Months....
Mar 5, 2024 1426 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $225,000
Jan 31, 2024 1318 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $212,500
Oct 16, 2023 1314 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $222,000
Aug 10, 2023 1331 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $216,000
Dec 16, 2022 1454 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $195,000
Dec 6, 2022 1316 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $180,500
Dec 5, 2022 1406 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $195,000
Aug 24, 2022 1470 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $198,000
Jul 22, 2022 1380 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $180,000
Jul 22, 2022 1414 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $190,000
Jun 30, 2022 1368 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $180,000
Jun 24, 2022 1309 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $192,000
Jun 8, 2022 1448 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $195,000
May 31, 2022 1392 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 0 SF $190,000
May 6, 2022 1360 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $185,000
Apr 8, 2022 1330 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $185,000
Nov 23, 2021 1366 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $180,500
Aug 23, 2021 1442 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $169,500
Aug 17, 2021 1317 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $150,000
Aug 3, 2021 1321 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $177,900
Jul 30, 2021 1374 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $177,500
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.