2025 | 1  (ytd) | |
2024 |
![]() ![]() ![]() ![]() ![]() |
6 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
8 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
11 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2019 |
![]() ![]() ![]() ![]() ![]() |
6 |
2025 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$275,000 |
2024 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$264,000 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$222,500 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$233,500 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$187,500 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() |
$169,900 |
2019 |
![]() ![]() ![]() ![]() ![]() |
$163,750 |
Property Details | ||
Purchase Price | $268,000 | 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 | $2,412 | estimate based on median sales price |
Repairs | $525 | estimate based on typical property condition |
Association Dues | $240 | estimated to be $20 per month |
Property Management | $0 | assuming self management |
Insurance | $965 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $4,242 | |
Cash Flow Before Tax | ||
Gross Operating Income | $12,096 | |
- Operating Expenses | - $4,242 | |
Net Operating Income | $7,854 | |
- Annual Debt Service | - $18,216 | financing 80% of the purchase price at 7.75% |
Cash Flow Before Taxes | $-10,362 |
Jan 10, 2025 | 1126 Bluebird Ct, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,374 SF | $275,000 |
Dec 16, 2024 | 1085 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $260,000 |
Dec 11, 2024 | 1039 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,827 SF | $285,000 |
Nov 18, 2024 | 1208 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,504 SF | $254,500 |
Oct 15, 2024 | 1058 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,344 SF | $268,000 |
Aug 9, 2024 | 1223 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 1,628 SF | $279,000 |
Feb 29, 2024 | 1036 Meadowlark Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,952 SF | $254,000 |
Dec 15, 2023 | 1363 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,408 SF | $261,000 |
Oct 31, 2023 | 1068 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,408 SF | $207,500 |
Jul 3, 2023 | 1308 Goldfinch Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,289 SF | $246,000 |
Jun 30, 2023 | 907 Meadowlark Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,920 SF | $235,000 |
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 |