2025 | 0  (ytd) | |
2024 |
![]() |
1 |
2023 |
![]() ![]() ![]() |
3 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
6 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() |
5 |
2020 |
![]() ![]() ![]() |
3 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
8 |
2025 | $0 | |
2024 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$205,000 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$212,000 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$183,250 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$170,000 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$150,000 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$132,213 |
Property Details | ||
Purchase Price | $205,000 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $1,050 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $12,096 | |
Expense (Annual) | ||
Real Estate Taxes | $1,845 | estimate based on median sales price |
Repairs | $525 | estimate based on typical property condition |
Association Dues | $540 | estimated to be $45 per month |
Property Management | $0 | assuming self management |
Insurance | $738 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $3,748 | |
Cash Flow Before Tax | ||
Gross Operating Income | $12,096 | |
- Operating Expenses | - $3,748 | |
Net Operating Income | $8,348 | |
- Annual Debt Service | - $13,944 | financing 80% of the purchase price at 7.75% |
Cash Flow Before Taxes | $-5,596 |
Mar 20, 2024 | 1026 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $205,000 |
May 23, 2023 | 272 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $215,000 |
May 19, 2023 | 1040 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $212,000 |
Jan 31, 2023 | 244 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $185,000 |
Nov 7, 2022 | 1212 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,200 SF | $200,000 |
Jun 30, 2022 | 108 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $179,000 |
Jun 30, 2022 | 1252 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $179,000 |
May 26, 2022 | 274 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $190,000 |
Feb 28, 2022 | 1143 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $186,000 |