2023 | 0  (ytd) | |
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 |
2003 | 0 |
2023 | $0 | |
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 |
2003 | $0 |
Property Details | ||
Purchase Price | $135,000 | 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 | $1,215 | 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 | $486 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $4,871 | |
Cash Flow Before Tax | ||
Gross Operating Income | $9,792 | |
- Operating Expenses | - $4,871 | |
Net Operating Income | $4,921 | |
- Annual Debt Service | - $6,348 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-1,427 |
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 |
Oct 15, 2021 | 1229 Old Furnace Rd, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,240 SF | $165,000 |
Aug 18, 2021 | 1030 Blue Ridge Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $103,000 |
Aug 18, 2021 | 1221 Old Furnace Rd, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,240 SF | $158,600 |
Jul 6, 2021 | 1112 Blue Ridge Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,012 SF | $95,000 |
Jun 29, 2021 | 1014 Blue Ridge Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,108 SF | $112,000 |
Feb 26, 2021 | 1034 Blue Ridge Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,108 SF | $107,000 |