2023 |
![]() |
1  (ytd) |
2022 |
![]() |
1 |
2021 | 0 | |
2020 |
![]() ![]() |
2 |
2019 |
![]() ![]() ![]() |
3 |
2018 |
![]() ![]() ![]() |
3 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2016 |
![]() ![]() ![]() ![]() ![]() |
5 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2014 |
![]() |
1 |
2013 |
![]() ![]() |
2 |
2012 |
![]() ![]() |
2 |
2011 |
![]() ![]() ![]() ![]() ![]() |
5 |
2010 |
![]() |
1 |
2009 | 0 | |
2008 | 0 | |
2007 |
![]() |
1 |
2006 | 0 | |
2005 | 0 | |
2004 | 0 | |
2003 |
![]() |
1 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$212,000 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$235,000 |
2021 | $0 | |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$163,750 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$160,000 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$150,000 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$148,000 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$140,400 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$142,500 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$145,000 |
2013 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$145,950 |
2012 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$147,900 |
2011 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$145,000 |
2010 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$144,500 |
2009 | $0 | |
2008 | $0 | |
2007 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$163,500 |
2006 | $0 | |
2005 | $0 | |
2004 | $0 | |
2003 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$103,000 |
Property Details | ||
Purchase Price | $223,500 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $1,760 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $20,275 | |
Expense (Annual) | ||
Real Estate Taxes | $2,012 | estimate based on median sales price |
Repairs | $1,760 | estimate based on typical property condition |
Association Dues | $660 | estimated to be $55 per month |
Property Management | $0 | assuming self management |
Insurance | $805 | estimate based on recent trends |
Utilities | $1,800 | |
Advertising | $100 | estimate |
Total Operating Expenses | $7,136 | |
Cash Flow Before Tax | ||
Gross Operating Income | $20,275 | |
- Operating Expenses | - $7,136 | |
Net Operating Income | $13,139 | |
- Annual Debt Service | - $10,512 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $2,627 |
Jan 6, 2023 | 1740 Ashford Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,440 SF | $212,000 |
Aug 31, 2022 | 532 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $235,000 |
Jun 25, 2020 | 496 Pheasant Run Cir, Harrisonburg, VA 22801 | 4 BR | 2.5 BA | 1,440 SF | $162,500 |