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
CAMPUS VIEW CONDOS
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
campus view condos
Sales Per Year....
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11  (ytd)
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2013 Townhouse Sale  2
2012 Townhouse Sale  Townhouse Sale  Townhouse Sale  4
2011 Townhouse Sale  Townhouse Sale  3
2010 0
2009 0
2008 0
2007 0
2006 0
2005 0
2004 0
2003 0
2002 0
2001 0
 
Median Sales Price....
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $195,000
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $189,500
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $176,000
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $170,450
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $156,500
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $158,700
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $162,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $158,500
2012 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $174,250
2011 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $171,667
2010 $0
2009 $0
2008 $0
2007 $0
2006 $0
2005 $0
2004 $0
2003 $0
2002 $0
2001 $0


Sample Campus View Investment Analysis....
Property Details
Purchase Price $195,000 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,800 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $20,736     
 
Expense (Annual)
Real Estate Taxes $1,677 estimate based on median sales price
Repairs $1,800 estimate based on typical property condition
Association Dues $2,352 estimated to be $196 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    $6,631  
 
Cash Flow Before Tax
Gross Operating Income $20,736  
 - Operating Expenses  - $6,631  
Net Operating Income $14,105     
 - Annual Debt Service  - $8,904 financing 80% of the purchase price at 4%
Cash Flow Before Taxes    $5,201     
Sales in the Past 36 Months....
Oct 29, 2021 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $210,000
Oct 29, 2021 520 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $208,500
Aug 4, 2021 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $192,000
Jun 11, 2021 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $195,000
May 28, 2021 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $199,500
May 28, 2021 515 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $193,000
May 28, 2021 520 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $200,000
May 20, 2021 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $195,000
May 10, 2021 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $191,000
May 7, 2021 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $194,500
Jan 29, 2021 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $194,000
Dec 18, 2020 515 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $196,000
Dec 17, 2020 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $193,000
Nov 20, 2020 520 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $197,000
Feb 12, 2020 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $186,000
Feb 7, 2020 520 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $182,500
Feb 7, 2020 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $195,000
Jan 31, 2020 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $185,000
Jan 13, 2020 515 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $185,000
Nov 26, 2019 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $183,000
Nov 7, 2019 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $192,000
Apr 16, 2019 2455 Campus View Cir, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $178,000
Feb 28, 2019 515 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $176,000
Feb 27, 2019 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $175,000
Jan 31, 2019 510 Davis Mills Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $173,000
Jan 31, 2019 510 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $175,400
Dec 3, 2018 515 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $172,000
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.