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 Bank Owned Properties
TAYLOR SPRING
Taylor Spring  •  The Townes at Bluestone
taylor spring
Sales Per Year....
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  8  (ytd)
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
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  16
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  14
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  8
 
Median Sales Price....
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $238,500
2020 Townhouse Prices Townhouse Prices 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 Townhouse Prices Townhouse Prices $206,000
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $200,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $186,250
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $180,500
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $175,250


Sample Taylor Spring Investment Analysis....
Property Details
Purchase Price $223,750 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,350 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $15,552     
 
Expense (Annual)
Real Estate Taxes $1,924 estimate based on median sales price
Repairs $675 estimate based on typical property condition
Association Dues $660 estimated to be $55 per month
Property Management $0 assuming self management
Insurance $806 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,165  
 
Cash Flow Before Tax
Gross Operating Income $15,552  
 - Operating Expenses  - $4,165  
Net Operating Income $11,387     
 - Annual Debt Service  - $9,924 financing 80% of the purchase price at 3.75%
Cash Flow Before Taxes    $1,463     
Sales in the Past 36 Months....
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
May 19, 2021 3035 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,850 SF $255,000
Apr 16, 2021 1421 Flowing Spring Ln, Harrisonburg, VA 22801 4 BR 3 BA 1,775 SF $240,000
Apr 16, 2021 3070 Crystal Spring Ln, Harrisonburg, VA 22801 4 BR 2.5 BA 1,882 SF $242,000
Apr 8, 2021 1458 Miller Spring Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 2,065 SF $257,900
Mar 15, 2021 2971 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $229,000
Jan 29, 2021 1463 Flowing Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,869 SF $237,000
Dec 10, 2020 3069 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,820 SF $219,000
Dec 1, 2020 3045 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,722 SF $219,000
Nov 20, 2020 2975 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,900 SF $224,500
Nov 13, 2020 2889 Taylor Springs Rd, Harrisonburg, VA 22801 3 BR 2.5 BA 1,393 SF $220,000
Oct 26, 2020 2919 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,502 SF $223,000
Oct 23, 2020 1480 Miller Spring Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,786 SF $219,500
Sep 15, 2020 2960 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,886 SF $225,032
Sep 10, 2020 2922 Crystal Spring Ln, Harrisonburg, VA 22801 4 BR 3.5 BA 2,142 SF $220,000
Sep 8, 2020 2915 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,528 SF $218,000
Aug 12, 2020 2974 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 3 BA 1,882 SF $210,000
Aug 7, 2020 2987 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,882 SF $219,000
Jul 31, 2020 1418 Mountain Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $220,000
Jul 22, 2020 1447 Flowing Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,876 SF $227,500
Jul 2, 2020 2897 Taylor Spring Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,386 SF $204,900
May 14, 2020 3069 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 2,058 SF $216,000
Mar 24, 2020 2930 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,564 SF $215,000
Mar 18, 2020 2902 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,436 SF $215,000
Mar 6, 2020 2983 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $215,000
Jan 27, 2020 2873 Taylor Springs Rd, Harrisonburg, VA 22801 3 BR 2.5 BA 1,386 SF $198,900
Jan 24, 2020 1432 Verdant Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,436 SF $212,500
Jan 22, 2020 3053 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 3 BA 1,890 SF $195,500
Dec 30, 2019 1414 Verdant Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $206,000
Dec 19, 2019 3027 Taylor Spring Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,386 SF $178,500
Oct 18, 2019 2991 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,882 SF $206,300
Sep 26, 2019 3070 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,882 SF $210,000
Jul 12, 2019 2922 Crystal Spring Ln, Harrisonburg, VA 22801 4 BR 3.5 BA 2,142 SF $212,500
Jun 25, 2019 2865 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,883 SF $206,000
Jun 25, 2019 2948 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,510 SF $199,900
Jun 21, 2019 1443 Miller Spring Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,803 SF $205,000
May 31, 2019 3053 Diamond Spring Ln, Harrisonburg, VA 22801 4 BR 2.5 BA 1,834 SF $203,650
Apr 10, 2019 2881 Taylor Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,393 SF $203,300
Feb 1, 2019 1428 Verdant Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,428 SF $211,150
Dec 20, 2018 3078 Crystal Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,834 SF $205,000
Oct 25, 2018 2951 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 3 BA 1,800 SF $202,000
Oct 15, 2018 1446 Miller Spring Ct, Harrisonburg, VA 22801 3 BR 3 BA 2,040 SF $186,000
Jul 11, 2018 2955 Diamond Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,622 SF $200,000
Jun 29, 2018 1405 Flowing Spring Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,767 SF $200,500
Current Listings....
There are no properties on the market right now!
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.