2025 | 1  (ytd) | |
2024 | 4 | |
2023 |
![]() ![]() |
17 |
2022 |
![]() ![]() |
15 |
2021 |
![]() ![]() ![]() |
20 |
2020 |
![]() ![]() ![]() |
20 |
2019 |
![]() ![]() |
18 |
2018 |
![]() ![]() |
16 |
2017 |
![]() ![]() ![]() ![]() ![]() |
31 |
2016 |
![]() ![]() ![]() |
19 |
2015 |
![]() ![]() |
17 |
2014 | 6 | |
2013 |
![]() ![]() |
13 |
2012 |
![]() |
7 |
2011 |
![]() |
8 |
2010 |
![]() ![]() |
18 |
2009 | 4 | |
2008 |
![]() ![]() ![]() ![]() |
26 |
2007 |
![]() ![]() ![]() ![]() ![]() ![]() |
40 |
2006 |
![]() ![]() ![]() ![]() ![]() |
32 |
2005 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
61 |
2025 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$210,000 |
2024 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$168,725 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$155,000 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$135,000 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$112,450 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$88,000 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$80,300 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() |
$74,400 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() |
$62,500 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() |
$53,000 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() |
$46,000 |
2014 |
![]() ![]() ![]() ![]() ![]() |
$42,000 |
2013 |
![]() ![]() ![]() ![]() ![]() ![]() |
$56,250 |
2012 |
![]() ![]() ![]() ![]() ![]() ![]() |
$70,000 |
2011 |
![]() ![]() ![]() ![]() ![]() ![]() |
$49,200 |
2010 |
![]() ![]() ![]() ![]() ![]() ![]() |
$65,000 |
2009 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$94,000 |
2008 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$101,000 |
2007 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$100,000 |
2006 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$99,950 |
2005 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$89,900 |
Property Details | ||
Purchase Price | $187,500 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $900 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $10,368 | |
Expense (Annual) | ||
Real Estate Taxes | $1,688 | estimate based on median sales price |
Repairs | $900 | estimate based on typical property condition |
Association Dues | $3,000 | estimated to be $250 per month |
Property Management | $0 | assuming self management |
Insurance | $675 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $6,363 | |
Cash Flow Before Tax | ||
Gross Operating Income | $10,368 | |
- Operating Expenses | - $6,363 | |
Net Operating Income | $4,006 | |
- Annual Debt Service | - $12,744 | financing 80% of the purchase price at 7.75% |
Cash Flow Before Taxes | $-8,739 |
Jan 22, 2025 | 1380 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 982 SF | $210,000 |
Oct 31, 2024 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $195,000 |
Jun 3, 2024 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $157,450 |
Apr 12, 2024 | 1366 Hunters Ridge Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 862 SF | $180,000 |
Jan 8, 2024 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $144,000 |
Nov 6, 2023 | 1384 Hunters Rd, Harrisonburg, VA 22801 | 3 BR | 2 BA | 982 SF | $159,000 |
Nov 3, 2023 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $130,000 |
Sep 29, 2023 | 1345 Bradley Dr, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,352 SF | $219,000 |
Aug 11, 2023 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $159,900 |
Jul 12, 2023 | 1330 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $150,000 |
May 31, 2023 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 5 BR | 3 BA | 1,277 SF | $209,900 |
May 30, 2023 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $130,000 |
May 26, 2023 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 862 SF | $154,000 |
May 26, 2023 | 1384 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $159,900 |
May 26, 2023 | 1396 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $159,900 |
May 10, 2023 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 5 BR | 3 BA | 1,277 SF | $209,900 |
May 2, 2023 | 1348 Hunters Rd, Harrisonburg, VA 22801 | 3 BR | 3 BA | 1,277 SF | $209,900 |
Apr 7, 2023 | 1336 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $155,000 |
Mar 31, 2023 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $155,000 |
Mar 3, 2023 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $140,000 |
Jan 25, 2023 | 1340 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $140,000 |
Jan 9, 2023 | 1366 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 837 SF | $128,000 |
Nov 11, 2022 | 1384 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $140,000 |
Oct 28, 2022 | 1380 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 953 SF | $156,000 |
Oct 20, 2022 | 1390 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $120,000 |
Oct 20, 2022 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 862 SF | $120,000 |
Oct 20, 2022 | 1384 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $120,000 |
Oct 20, 2022 | 1346 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 982 SF | $130,000 |
Sep 26, 2022 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $123,000 |
Aug 22, 2022 | 1380 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 953 SF | $130,000 |
May 25, 2022 | 1346 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 982 SF | $162,500 |
Apr 21, 2022 | 1360 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 2 BA | 982 SF | $145,000 |
Apr 8, 2022 | 1372 Hunters Rd, Harrisonburg, VA 22801 | 2 BR | 1 BA | 837 SF | $123,000 |
Apr 8, 2022 | 1342 Hunters Rd, Harrisonburg, VA 22801 | 4 BR | 2 BA | 1,012 SF | $160,000 |