2024 | 2  (ytd) | |
2023 | 3 | |
2022 | 4 | |
2021 | 6 | |
2020 | 0 | |
2019 | 3 | |
2018 | 3 | |
2017 | 8 | |
2016 | 1 | |
2015 | 3 | |
2014 | 3 | |
2013 | 2 | |
2012 | 0 | |
2011 | 1 | |
2010 | 2 | |
2009 | 1 | |
2008 | 3 | |
2007 | 4 | |
2006 | 2 | |
2005 | 7 | |
2004 | 5 |
2024 | $183,500 | |
2023 | $179,900 | |
2022 | $132,875 | |
2021 | $109,500 | |
2020 | $0 | |
2019 | $102,000 | |
2018 | $78,000 | |
2017 | $73,000 | |
2016 | $66,500 | |
2015 | $65,000 | |
2014 | $64,000 | |
2013 | $77,000 | |
2012 | $0 | |
2011 | $70,000 | |
2010 | $56,250 | |
2009 | $107,000 | |
2008 | $103,500 | |
2007 | $104,500 | |
2006 | $107,450 | |
2005 | $97,500 | |
2004 | $69,000 |
Property Details | ||
Purchase Price | $183,500 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $850 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $9,792 | |
Expense (Annual) | ||
Real Estate Taxes | $1,652 | estimate based on median sales price |
Repairs | $850 | estimate based on typical property condition |
Association Dues | $2,220 | estimated to be $185 per month |
Property Management | $0 | assuming self management |
Insurance | $661 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $5,482 | |
Cash Flow Before Tax | ||
Gross Operating Income | $9,792 | |
- Operating Expenses | - $5,482 | |
Net Operating Income | $4,310 | |
- Annual Debt Service | - $12,480 | financing 80% of the purchase price at 7.75% |
Cash Flow Before Taxes | $-8,170 |
Aug 1, 2024 | 1116 Blue Ridge Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,108 SF | $170,000 |
May 31, 2024 | 1215 Old Furnace Rd, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,249 SF | $197,000 |
Sep 14, 2023 | 1112 Blue Ridge Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $140,000 |
Jun 7, 2023 | 1014 Blue Ridge Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,108 SF | $179,900 |
May 31, 2023 | 1010 Blue Ridge Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,108 SF | $189,900 |
Sep 19, 2022 | 1205 Old Furnace Rd, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,240 SF | $180,000 |
Aug 19, 2022 | 1018 Blue Ridge Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $135,000 |
Jun 17, 2022 | 1034 Blue Ridge Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,108 SF | $130,750 |
Apr 18, 2022 | 1010 Blue Ridge Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,108 SF | $126,000 |