2023 |
![]() ![]() |
2  (ytd) |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
8 |
2020 |
![]() ![]() |
2 |
2019 |
![]() ![]() ![]() ![]() |
4 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
10 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() |
6 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$197,500 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$183,500 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$166,000 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() |
$139,250 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$146,500 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() |
$139,750 |
2017 |
![]() ![]() ![]() ![]() ![]() |
$132,200 |
Property Details | ||
Purchase Price | $197,500 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $975 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $11,232 | |
Expense (Annual) | ||
Real Estate Taxes | $1,778 | estimate based on median sales price |
Repairs | $488 | estimate based on typical property condition |
Association Dues | $432 | estimated to be $36 per month |
Property Management | $0 | assuming self management |
Insurance | $711 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $3,508 | |
Cash Flow Before Tax | ||
Gross Operating Income | $11,232 | |
- Operating Expenses | - $3,508 | |
Net Operating Income | $7,724 | |
- Annual Debt Service | - $9,288 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-1,564 |
Sep 28, 2023 | 909 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,120 SF | $210,000 |
Mar 3, 2023 | 879 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,224 SF | $185,000 |
Oct 31, 2022 | 919 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,080 SF | $178,500 |
Oct 17, 2022 | 463 Northglen Ln, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,920 SF | $230,000 |
Sep 21, 2022 | 729 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,166 SF | $169,500 |
Aug 31, 2022 | 833 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,224 SF | $183,500 |
May 16, 2022 | 667 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,860 SF | $216,000 |
May 11, 2022 | 731 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,144 SF | $175,000 |
May 6, 2022 | 745 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,644 SF | $200,000 |
Apr 14, 2022 | 839 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,224 SF | $190,000 |
Mar 25, 2022 | 956 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,372 SF | $175,000 |
Dec 15, 2021 | 802 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,374 SF | $169,000 |
Nov 5, 2021 | 713 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,804 SF | $210,200 |
Nov 5, 2021 | 406 Glenfield Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,146 SF | $181,500 |
Oct 29, 2021 | 751 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,224 SF | $191,000 |
Jul 9, 2021 | 954 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,372 SF | $163,000 |
Mar 19, 2021 | 948 Northfield Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,280 SF | $151,000 |
Mar 16, 2021 | 721 Northfield Ct, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,508 SF | $125,000 |
Feb 12, 2021 | 420 Washington St, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,620 SF | $160,000 |