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  9  (ytd)
2020 Townhouse Sale  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  Townhouse Sale  7
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2013 Townhouse Sale  Townhouse Sale  2
2012 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  4
2011 Townhouse Sale  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 $194,500
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 $194,750 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 $1,675 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 $701 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $6,628  
 
Cash Flow Before Tax
Gross Operating Income $20,736  
 - Operating Expenses  - $6,628  
Net Operating Income $14,108     
 - Annual Debt Service  - $8,628 financing 80% of the purchase price at 3.75%
Cash Flow Before Taxes    $5,480     
Sales in the Past 36 Months....
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
Oct 15, 2018 510 Davis Mill Dr, Harrisonburg, VA 22801 4 BR 4 BA 1,396 SF $167,500
Current Listings....

2455 Campus View Cir
4 Beds  •  4 Baths
1,396 livable square feet
$219,500 (For Sale)
Listing By: Funkhouser Real Estate Group
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.