2023 |
![]() |
2  (ytd) |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
12 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
17 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
13 |
2019 |
![]() ![]() ![]() |
6 |
2018 |
![]() ![]() ![]() ![]() |
8 |
2017 |
![]() ![]() ![]() ![]() |
7 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() |
11 |
2015 |
![]() ![]() ![]() ![]() ![]() |
9 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
13 |
2013 |
![]() ![]() ![]() ![]() |
8 |
2012 | 0 | |
2011 | 0 | |
2010 | 0 | |
2009 | 0 | |
2008 | 0 | |
2007 | 0 | |
2006 | 1 | |
2005 | 0 | |
2004 | 0 | |
2003 | 0 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$219,000 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$190,000 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$172,000 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$149,900 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$131,000 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$126,000 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$110,000 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$103,753 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$95,000 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$80,500 |
2013 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$76,750 |
2012 | $0 | |
2011 | $0 | |
2010 | $0 | |
2009 | $0 | |
2008 | $0 | |
2007 | $0 | |
2006 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$137,500 |
2005 | $0 | |
2004 | $0 | |
2003 | $0 |
Property Details | ||
Purchase Price | $195,000 | 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 | $1,755 | 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 | $702 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $6,077 | |
Cash Flow Before Tax | ||
Gross Operating Income | $18,432 | |
- Operating Expenses | - $6,077 | |
Net Operating Income | $12,355 | |
- Annual Debt Service | - $9,180 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $3,175 |
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 |
Jun 14, 2021 | 1305 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $174,000 |
Jun 7, 2021 | 1300 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $165,000 |
Jun 2, 2021 | 1460 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $177,000 |
Jun 2, 2021 | 1308 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $175,000 |
May 4, 2021 | 1307 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $172,900 |
Apr 15, 2021 | 1331 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $177,000 |
Mar 31, 2021 | 1446 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $169,900 |
Mar 31, 2021 | 1335 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $172,000 |
Jan 29, 2021 | 1382 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $160,000 |
Jan 29, 2021 | 1462 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $166,000 |
Jan 26, 2021 | 1418 Bradley Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,352 SF | $160,000 |
Jan 6, 2021 | 1450 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $160,000 |
Dec 17, 2020 | 1341 Bradley Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,352 SF | $154,900 |