Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group
HarrisonburgInvestmentProperties.com
 A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com 

College Rentals Multi Family Properties Newer Townhouses Upscale Townhouses Slightly Older Townhouses Foreclosures Bank Owned Properties
REHERD ACRES
Northfield Estates  •  Parkcrest  •  Reherd Acres  •  Stonewall Heights
reherd acres
Sales Per Year....
2021 0  (ytd)
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  12
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  13
 
Median Sales Price....
2021 $0
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $169,900
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,750
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $159,450
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $155,000


Sample Reherd Acres Investment Analysis....
Property Details
Purchase Price $179,250 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 $1,542 estimate based on median sales price
Repairs $475 estimate based on typical property condition
Association Dues $240 estimated to be $20 per month
Property Management $0 assuming self management
Insurance $645 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $3,002  
 
Cash Flow Before Tax
Gross Operating Income $10,944  
 - Operating Expenses  - $3,002  
Net Operating Income $7,942     
 - Annual Debt Service  - $7,944 financing 80% of the purchase price at 3.75%
Cash Flow Before Taxes    $-2     
Sales in the Past 36 Months....
Aug 10, 2020 1063 Meadowlark Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 2,112 SF $179,250
Jul 27, 2020 1253 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2 BA 1,638 SF $169,900
Jun 25, 2020 1285 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2 BA 1,884 SF $208,500
Jun 9, 2020 1297 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,856 SF $205,600
Jun 5, 2020 1226 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,532 SF $165,000
Feb 7, 2020 1048 Meadowlark Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,472 SF $132,000
Jan 24, 2020 1040 Meadowlark Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,834 SF $142,800
Dec 27, 2019 1082 Meadowlark Dr, Harrisonburg, VA 22801 2 BR 1.5 BA 1,608 SF $165,000
Dec 5, 2019 1341 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,372 SF $228,000
Jul 30, 2019 954 Meadowlark Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 2,112 SF $162,500
Jun 3, 2019 1236 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,524 SF $162,000
Apr 12, 2019 1053 Meadowlark Dr, Harrisonburg, VA 22801 3 BR 2 BA 1,980 SF $165,000
Mar 4, 2019 1055 Oriole Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,460 SF $139,000
Dec 10, 2018 911 Meadowlark Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 2,046 SF $159,000
Dec 3, 2018 1132 Bluebird Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,426 SF $160,000
Nov 26, 2018 1031 Oriole Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,440 SF $115,000
Oct 25, 2018 1038 Meadowlark Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,680 SF $152,000
Sep 28, 2018 1249 Goldfinch Dr, Harrisonburg, VA 22801 2 BR 1 BA 1,061 SF $137,000
Jul 27, 2018 1300 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,440 SF $147,500
Jul 25, 2018 1036 Meadowlark Dr, Harrisonburg, VA 22801 3 BR 1.5 BA 1,952 SF $162,000
Jun 29, 2018 1363 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $159,900
May 31, 2018 1377 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $159,900
May 23, 2018 1373 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $167,800
Apr 26, 2018 1246 Goldfinch Dr, Harrisonburg, VA 22801 2 BR 1 BA 918 SF $120,000
Current Listings....

1082 Meadowlark Dr
2 Beds  •  1 Baths  •  1 Half Baths
1,608 livable square feet
$189,000 (For Sale)
Listing By: Valley Realty Associates
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.