2023 |
![]() ![]() ![]() |
4  (ytd) |
2022 |
![]() ![]() ![]() ![]() ![]() |
7 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
11 |
2020 |
![]() ![]() ![]() ![]() ![]() |
7 |
2019 |
![]() ![]() ![]() ![]() |
6 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
12 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
13 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$205,500 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$233,500 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$187,500 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() |
$169,900 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() |
$163,750 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() |
$159,450 |
2017 |
![]() ![]() ![]() ![]() ![]() |
$155,000 |
Property Details | ||
Purchase Price | $233,250 | 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 | $2,099 | estimate based on median sales price |
Repairs | $488 | estimate based on typical property condition |
Association Dues | $240 | estimated to be $20 per month |
Property Management | $0 | assuming self management |
Insurance | $840 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $3,766 | |
Cash Flow Before Tax | ||
Gross Operating Income | $11,232 | |
- Operating Expenses | - $3,766 | |
Net Operating Income | $7,466 | |
- Annual Debt Service | - $10,968 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-3,502 |
Apr 24, 2023 | 1298 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,440 SF | $235,000 |
Mar 8, 2023 | 1041 Oriole Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,440 SF | $200,000 |
Feb 17, 2023 | 815 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 0 BA | 1,152 SF | $201,000 |
Feb 17, 2023 | 1214 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,464 SF | $210,000 |
Oct 31, 2022 | 1118 Bluebird Ct, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,568 SF | $250,000 |
Oct 27, 2022 | 1039 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,896 SF | $233,500 |
Sep 13, 2022 | 1083 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,500 SF | $226,900 |
Aug 29, 2022 | 1063 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,908 SF | $233,000 |
Jul 1, 2022 | 1330 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,408 SF | $237,000 |
Jun 2, 2022 | 927 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,760 SF | $250,000 |
Apr 28, 2022 | 935 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,908 SF | $185,000 |
Oct 12, 2021 | 1060 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,408 SF | $163,000 |
Oct 8, 2021 | 1233 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,560 SF | $229,500 |
Sep 8, 2021 | 1056 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 2,091 SF | $226,000 |
Aug 30, 2021 | 1312 Goldfinch Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,116 SF | $225,000 |
Aug 20, 2021 | 814 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,320 SF | $152,000 |
Aug 18, 2021 | 1289 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,624 SF | $240,000 |
Aug 16, 2021 | 1246 Goldfinch Dr, Harrisonburg, VA 22801 | 2 BR | 1 BA | 1,026 SF | $162,500 |
Jul 8, 2021 | 1234 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,512 SF | $185,000 |
Jun 4, 2021 | 1051 Oriole Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,440 SF | $183,500 |
Jun 2, 2021 | 1367 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,408 SF | $187,500 |
Apr 14, 2021 | 1082 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,608 SF | $197,000 |
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 |