2025 | 0  (ytd) | |
2024 |
![]() ![]() |
3 |
2023 |
![]() ![]() |
3 |
2022 |
![]() ![]() |
3 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
14 |
2020 |
![]() ![]() ![]() ![]() ![]() |
8 |
2019 |
![]() ![]() ![]() ![]() ![]() |
7 |
2018 |
![]() ![]() ![]() ![]() ![]() |
8 |
2017 |
![]() ![]() ![]() |
5 |
2016 |
![]() ![]() ![]() |
5 |
2015 |
![]() ![]() ![]() ![]() |
6 |
2014 |
![]() ![]() ![]() |
5 |
2013 |
![]() |
2 |
2012 |
![]() ![]() |
4 |
2011 |
![]() ![]() |
3 |
2010 | 0 | |
2009 | 0 | |
2008 | 0 | |
2007 | 0 | |
2006 | 0 | |
2005 | 0 |
2025 | $0 | |
2024 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$250,000 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$231,500 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$210,000 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$197,250 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$189,500 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$176,000 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$170,450 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$163,000 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$156,500 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$158,700 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$162,000 |
2013 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$158,500 |
2012 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$174,250 |
2011 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$171,667 |
2010 | $0 | |
2009 | $0 | |
2008 | $0 | |
2007 | $0 | |
2006 | $0 | |
2005 | $0 |
Property Details | ||
Purchase Price | $257,500 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $2,200 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $25,344 | |
Expense (Annual) | ||
Real Estate Taxes | $2,318 | estimate based on median sales price |
Repairs | $2,200 | estimate based on typical property condition |
Association Dues | $2,352 | estimated to be $196 per month |
Property Management | $0 | assuming self management |
Insurance | $927 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $7,897 | |
Cash Flow Before Tax | ||
Gross Operating Income | $25,344 | |
- Operating Expenses | - $7,897 | |
Net Operating Income | $17,448 | |
- Annual Debt Service | - $17,508 | financing 80% of the purchase price at 7.75% |
Cash Flow Before Taxes | $-61 |
May 24, 2024 | 510 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,444 SF | $265,000 |
May 15, 2024 | 520 Davis Mills Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $250,000 |
Feb 1, 2024 | 520 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $239,900 |
Oct 19, 2023 | 2455 Campus View Cir, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $249,500 |
Mar 17, 2023 | 520 Davis Mills Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $231,500 |
Jan 17, 2023 | 2455 Campus View Cir, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $221,000 |
Aug 19, 2022 | 515 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $210,000 |
May 31, 2022 | 515 Davis Mill Dr, Harrisonburg, VA 22801 | 4 BR | 4 BA | 1,396 SF | $216,000 |