2025 | 0  (ytd) | |
2024 |
![]() ![]() ![]() ![]() ![]() |
7 |
2023 |
![]() ![]() ![]() ![]() ![]() |
7 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
14 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2019 |
![]() ![]() ![]() ![]() ![]() |
7 |
2025 | $0 | |
2024 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$234,900 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$221,000 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$193,000 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$180,500 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$169,900 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$157,500 |
Property Details | ||
Purchase Price | $234,900 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $1,150 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $13,248 | |
Expense (Annual) | ||
Real Estate Taxes | $2,114 | estimate based on median sales price |
Repairs | $575 | estimate based on typical property condition |
Association Dues | $420 | estimated to be $35 per month |
Property Management | $0 | assuming self management |
Insurance | $846 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $4,055 | |
Cash Flow Before Tax | ||
Gross Operating Income | $13,248 | |
- Operating Expenses | - $4,055 | |
Net Operating Income | $9,193 | |
- Annual Debt Service | - $15,972 | financing 80% of the purchase price at 7.75% |
Cash Flow Before Taxes | $-6,779 |
Aug 8, 2024 | 627 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $205,000 |
Aug 8, 2024 | 2356 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,120 SF | $200,000 |
Jul 1, 2024 | 631 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $234,900 |
Jun 28, 2024 | 2387 Breckenridge Ct, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $249,900 |
Jun 14, 2024 | 2333 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,000 SF | $225,000 |
Apr 10, 2024 | 587 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $235,000 |
Mar 7, 2024 | 2398 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 2.5 BA | 1,620 SF | $245,000 |
Oct 27, 2023 | 2367 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,000 SF | $209,900 |
Oct 26, 2023 | 2302 Breckenridge Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,200 SF | $231,000 |
Aug 11, 2023 | 683 Stonewall Dr, Harrisonburg, VA 22801 | 3 BR | 1.5 BA | 1,200 SF | $265,000 |
Jun 9, 2023 | 639 Stonewall Dr, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,214 SF | $221,000 |
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 |