2022 |
![]() ![]() |
2  (ytd) |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() |
5 |
2020 |
![]() ![]() ![]() |
3 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
8 |
2018 |
![]() ![]() |
2 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
6 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$183,250 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$170,000 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$150,000 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$132,213 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$139,450 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() |
$117,750 |
2016 |
![]() ![]() ![]() ![]() ![]() |
$109,400 |
Property Details | ||
Purchase Price | $171,500 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $950 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $10,944 | |
Expense (Annual) | ||
Real Estate Taxes | $1,544 | estimate based on median sales price |
Repairs | $475 | estimate based on typical property condition |
Association Dues | $540 | estimated to be $45 per month |
Property Management | $0 | assuming self management |
Insurance | $617 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $3,276 | |
Cash Flow Before Tax | ||
Gross Operating Income | $10,944 | |
- Operating Expenses | - $3,276 | |
Net Operating Income | $7,668 | |
- Annual Debt Service | - $8,064 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-396 |
Feb 28, 2022 | 1143 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $186,000 |
Jan 14, 2022 | 1030 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $180,500 |
Dec 1, 2021 | 228 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $173,000 |
Oct 30, 2021 | 244 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $160,000 |
Oct 22, 2021 | 280 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $170,000 |
May 17, 2021 | 1153 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $160,000 |
Jan 20, 2021 | 224 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $174,000 |
Nov 18, 2020 | 1260 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $151,000 |
Nov 3, 2020 | 1224 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $150,000 |
Apr 20, 2020 | 1024 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $140,000 |
Oct 31, 2019 | 1230 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $139,000 |
Aug 20, 2019 | 1161 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $140,000 |
Aug 13, 2019 | 262 Commerce Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $125,325 |
May 30, 2019 | 1117 Commercial Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,120 SF | $128,000 |