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
TAYLOR SPRING
Taylor Spring  •  The Townes at Bluestone
taylor spring
Sales Per Year....
2024 Townhouse Sale  4  (ytd)
2023 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  10
2022 Townhouse Sale  Townhouse Sale  6
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  16
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  21
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
 
Median Sales Price....
2024 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $293,450
2023 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $287,750
2022 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $272,950
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $245,750
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $219,000
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $206,000
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $200,000


Sample Taylor Spring Investment Analysis....
Property Details
Purchase Price $285,250 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,700 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $19,584     
 
Expense (Annual)
Real Estate Taxes $2,567 estimate based on median sales price
Repairs $850 estimate based on typical property condition
Association Dues $660 estimated to be $55 per month
Property Management $0 assuming self management
Insurance $1,027 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $5,204  
 
Cash Flow Before Tax
Gross Operating Income $19,584  
 - Operating Expenses  - $5,204  
Net Operating Income $14,380     
 - Annual Debt Service  - $19,392 financing 80% of the purchase price at 7.75%
Cash Flow Before Taxes    $-5,012     
Sales in the Past 36 Months....
Apr 8, 2024 1386 Verdant Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,685 SF $320,000
Mar 22, 2024 3089 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,850 SF $282,000
Feb 26, 2024 2980 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $276,000
Jan 26, 2024 2975 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 2,142 SF $304,900
Dec 13, 2023 3035 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 3 BA 2,058 SF $290,000
Nov 22, 2023 1425 Flowing Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,360 SF $299,900
Nov 6, 2023 2915 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,528 SF $285,000
Oct 19, 2023 1485 Miller Spring Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,942 SF $285,500
Sep 21, 2023 3039 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 2,040 SF $285,000
Sep 8, 2023 1469 Miller Spring Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,750 SF $280,000
Aug 25, 2023 1430 Mountain Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $285,000
Jul 19, 2023 2890 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,884 SF $295,000
Mar 24, 2023 2886 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,908 SF $295,000
Jan 18, 2023 1443 Flowing Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,775 SF $295,000
Nov 15, 2022 1415 Natural Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $250,000
Aug 16, 2022 2991 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,882 SF $275,000
Aug 12, 2022 2943 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,835 SF $270,900
Jul 19, 2022 1425 Flowing Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,767 SF $295,000
Apr 8, 2022 3066 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,827 SF $302,500
Jan 13, 2022 3077 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,890 SF $235,000
Dec 1, 2021 1414 Mountain Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $235,000
Nov 30, 2021 2951 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 3 BA 1,800 SF $255,000
Nov 2, 2021 1451 Flowing Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,778 SF $261,300
Oct 21, 2021 2893 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,772 SF $245,000
Oct 18, 2021 1410 Mountain Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $260,000
Oct 12, 2021 2975 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 2,142 SF $260,000
Oct 1, 2021 2901 Taylor Springs Rd, Harrisonburg, VA 22801 3 BR 2.5 BA 2,058 SF $246,500
Jun 17, 2021 3065 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,869 SF $250,000
Jun 11, 2021 3085 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $230,500
May 28, 2021 3035 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 3 BA 1,974 SF $235,000
Current Listings....

3053 Taylor Spring Ln
3 Beds  •  2 Baths  •  2 Half Baths
1,890 livable square feet
$319,900 (For Sale)
Listing By: Harman Realty Inc
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.