2023 |
![]() ![]() |
7  (ytd) |
2022 |
![]() ![]() ![]() ![]() ![]() |
13 |
2021 |
![]() ![]() ![]() |
8 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
24 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
26 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
24 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
20 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$319,900 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$310,000 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$279,450 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$254,088 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$241,867 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() |
$229,500 |
2017 |
![]() ![]() ![]() ![]() ![]() |
$215,000 |
Property Details | ||
Purchase Price | $318,000 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $1,600 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $18,432 | |
Expense (Annual) | ||
Real Estate Taxes | $2,862 | estimate based on median sales price |
Repairs | $800 | estimate based on typical property condition |
Association Dues | $360 | estimated to be $30 per month |
Property Management | $0 | assuming self management |
Insurance | $1,145 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $5,267 | |
Cash Flow Before Tax | ||
Gross Operating Income | $18,432 | |
- Operating Expenses | - $5,267 | |
Net Operating Income | $13,165 | |
- Annual Debt Service | - $14,952 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-1,787 |
Oct 10, 2023 | 2245 Lapis Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 2,122 SF | $326,000 |
Sep 26, 2023 | 348 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 2 BR | 3 BA | 2,148 SF | $312,500 |
Aug 22, 2023 | 373 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,456 SF | $320,000 |
Aug 1, 2023 | 2210 Deyerle Ave, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,160 SF | $330,000 |
Jul 21, 2023 | 2214 Deyerle Ave, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,076 SF | $319,900 |
Jul 3, 2023 | 388 Tanzanite Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 2,144 SF | $318,000 |
Mar 15, 2023 | 361 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 4 BR | 3.5 BA | 2,448 SF | $311,000 |
Dec 16, 2022 | 372 Tanzanite Dr, Harrisonburg, VA 22801 | 3 BR | 3 BA | 2,144 SF | $290,000 |
Dec 2, 2022 | 2244 Lapis Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,760 SF | $295,000 |
Sep 14, 2022 | 384 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,670 SF | $315,000 |
Jul 11, 2022 | 2228 Deyerle Ave, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,760 SF | $330,000 |
Jul 11, 2022 | 2230 Lapis Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,760 SF | $309,900 |
Jun 17, 2022 | 350 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,040 SF | $310,000 |
Jun 15, 2022 | 2208 Lapis Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,632 SF | $325,000 |
Jun 13, 2022 | 2211 Lapis Ln, Harrisonburg, VA 22801 | 3 BR | 3 BA | 2,448 SF | $325,000 |
May 31, 2022 | 2232 Deyerle Ave, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,160 SF | $327,777 |
May 24, 2022 | 310 Sapphire Dr, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,416 SF | $332,000 |
Mar 17, 2022 | 376 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 2,150 SF | $299,900 |
Mar 11, 2022 | 348 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 2 BR | 3 BA | 2,148 SF | $294,900 |
Feb 11, 2022 | 2241 Deyerle Ave, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,434 SF | $310,000 |
Dec 10, 2021 | 336 Sapphire Dr, Harrisonburg, VA 22801 | 2 BR | 3.5 BA | 2,520 SF | $292,500 |
Sep 24, 2021 | 318 Sapphire Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,616 SF | $270,000 |
Aug 9, 2021 | 2223 Lapis Ln, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,650 SF | $288,000 |
Jun 21, 2021 | 353 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,400 SF | $269,900 |
Apr 28, 2021 | 360 Blue Stone Hills Dr, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,196 SF | $279,900 |
Apr 20, 2021 | 2189 Deyerle Ave, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,676 SF | $260,000 |
Apr 14, 2021 | 2212 Lapis Ln, Harrisonburg, VA 22801 | 3 BR | 3 BA | 2,032 SF | $280,000 |
Mar 19, 2021 | 2195 Deyerle Ave, Harrisonburg, VA 22801 | 2 BR | 3.5 BA | 2,000 SF | $279,000 |