2023 |
![]() ![]() |
3  (ytd) |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
14 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2019 |
![]() ![]() ![]() ![]() |
7 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
15 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$214,000 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$193,000 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$180,500 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$169,900 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$157,500 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() |
$147,000 |
2017 |
![]() ![]() ![]() ![]() ![]() |
$142,000 |
Property Details | ||
Purchase Price | $198,000 | 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 | $1,782 | estimate based on median sales price |
Repairs | $525 | estimate based on typical property condition |
Association Dues | $420 | estimated to be $35 per month |
Property Management | $0 | assuming self management |
Insurance | $713 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $3,540 | |
Cash Flow Before Tax | ||
Gross Operating Income | $12,096 | |
- Operating Expenses | - $3,540 | |
Net Operating Income | $8,556 | |
- Annual Debt Service | - $9,312 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-756 |
Mar 17, 2023 | 2378 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,500 SF | $255,000 |
Mar 14, 2023 | 631 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $214,000 |
Jan 20, 2023 | 653 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $189,000 |
Nov 28, 2022 | 2360 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,800 SF | $165,000 |
Aug 30, 2022 | 2315 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $193,000 |
Aug 26, 2022 | 2383 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,120 SF | $205,000 |
Aug 4, 2022 | 2365 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,000 SF | $198,500 |
Jun 17, 2022 | 623 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $198,000 |
Jun 13, 2022 | 2372 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 920 SF | $184,000 |
Mar 11, 2022 | 583 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $198,000 |
Jan 31, 2022 | 635 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $189,000 |
Jan 6, 2022 | 2382 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,255 SF | $192,500 |
Dec 15, 2021 | 689 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,680 SF | $181,000 |
Dec 3, 2021 | 2305 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $180,000 |
Nov 3, 2021 | 587 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $197,000 |
Oct 25, 2021 | 577 Stonewall Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,814 SF | $218,500 |
Oct 21, 2021 | 2389 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $175,000 |
Oct 1, 2021 | 2331 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,800 SF | $195,000 |
Sep 14, 2021 | 683 Stonewall Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $171,000 |
Aug 3, 2021 | 2342 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,800 SF | $195,000 |
Jul 28, 2021 | 2304 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $192,500 |
Jul 19, 2021 | 2343 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1 BA | 1,000 SF | $180,000 |
Jul 6, 2021 | 2384 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $199,500 |
Jul 6, 2021 | 629 Stonewall Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $177,500 |
Jul 1, 2021 | 2314 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,120 SF | $170,000 |
Apr 21, 2021 | 579 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $179,000 |
Dec 30, 2020 | 2387 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $175,000 |
Nov 10, 2020 | 687 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,680 SF | $170,000 |
Nov 6, 2020 | 659 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $168,000 |
Sep 29, 2020 | 2323 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,800 SF | $175,000 |
Sep 25, 2020 | 575 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $165,400 |
Aug 14, 2020 | 2328 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $169,900 |
Jul 12, 2020 | 2321 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $175,000 |