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
BEACON HILL TOWNES
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
beacon hill townes
Sales Per Year....
2017 Townhouse Sale  5  (ytd)
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  26
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  13
2014 Townhouse Sale  Townhouse Sale  6
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11
 
Median Sales Price....
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $155,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $155,450
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $152,000
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $159,950
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $130,000


Sample Beacon Hill Townes Investment Analysis....
Property Details
Purchase Price $155,750 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,000 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $11,520     
 
Expense (Annual)
Real Estate Taxes $1,215 estimate based on median sales price
Repairs $500 estimate based on typical property condition
Association Dues $192 estimated to be $16 per month
Property Management $0 assuming self management
Insurance $561 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $2,568  
 
Cash Flow Before Tax
Gross Operating Income $11,520  
 - Operating Expenses  - $2,568  
Net Operating Income $8,952     
 - Annual Debt Service  - $8,076 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $876     
Sales in the Past 36 Months....
May 30, 2017 1212 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $146,500 photos
Apr 21, 2017 1224 Frost Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $157,900 photos
Mar 17, 2017 1270 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3.5 BA 1,920 SF $155,000 photos
Mar 1, 2017 339 Emerson Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $141,500 photos
Jan 12, 2017 225 Emerson Ln, Harrisonburg, VA 22801 3 BR 2 BA 1,670 SF $165,000 photos
Dec 29, 2016 1256 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3.5 BA 2,016 SF $157,300 photos
Dec 16, 2016 317 Emerson Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,520 SF $150,000 photos
Nov 30, 2016 1284 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $129,000 photos
Oct 7, 2016 1260 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 3.5 BA 1,600 SF $160,000 photos
Sep 30, 2016 1235 Wordsworth Ct, Harrisonburg, VA 22801 2 BR 2 BA 1,254 SF $169,000 photos
Sep 7, 2016 1231 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,413 SF $144,900 photos
Aug 31, 2016 305 Emerson Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,920 SF $159,000 photos
Aug 30, 2016 1282 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 3 BA 1,660 SF $154,900 photos
Aug 29, 2016 311 Emerson Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,520 SF $147,000 photos
Aug 26, 2016 313 Emerson Ln, Harrisonburg, VA 22801 4 BR 3 BA 1,686 SF $156,500 photos
Aug 22, 2016 1237 Frost Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $160,000  
Aug 18, 2016 1274 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 3 BA 1,486 SF $159,000 photos
Aug 5, 2016 241 Emerson Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $145,000 photos
Jul 29, 2016 1256 Victorian Village Dr, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $149,000 photos
Jul 11, 2016 1280 Frost Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,336 SF $154,000 photos
Jul 8, 2016 1245 Wordsworth Ct, Harrisonburg, VA 22801 2 BR 2 BA 1,152 SF $169,500 photos
Jul 5, 2016 1268 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 3 BA 1,960 SF $157,000 photos
Jun 30, 2016 1210 Victorian Village Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $140,000 photos
Jun 29, 2016 1294 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $133,500 photos
Jun 28, 2016 309 Emerson Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,560 SF $156,000 photos
Jun 3, 2016 1254 Poets Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,280 SF $140,000 photos
May 27, 2016 1232 Frost Pl, Harrisonburg, VA 22801 2 BR 3 BA 1,655 SF $163,900 photos
May 12, 2016 1240 Frost Pl, Harrisonburg, VA 22801 2 BR 3 BA 1,655 SF $161,000 photos
Apr 29, 2016 184 Emerson Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $135,000 photos
Apr 29, 2016 1215 Wordsworth Ct, Harrisonburg, VA 22801 3 BR 3 BA 2,203 SF $189,000 photos
Mar 31, 2016 1203 Wordsworth Ct, Harrisonburg, VA 22801 2 BR 2 BA 1,306 SF $124,750 photos
Dec 21, 2015 261 Emerson Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $129,000 photos
Dec 9, 2015 1290 Old Richmond Cir, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $148,000 photos
Oct 29, 2015 1223 Old Richmond Cir, Harrisonburg, VA 22801 2 BR 2.5 BA 1,640 SF $140,000 photos
Sep 17, 2015 1223 Wordsworth Ct, Harrisonburg, VA 22801 2 BR 2 BA 1,194 SF $167,000 photos
Sep 10, 2015 303 Emerson Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,520 SF $154,888 photos
Aug 4, 2015 1229 Old Richmond Cir, Harrisonburg, VA 22801 2 BR 2.5 BA 1,373 SF $145,000 photos
Jun 22, 2015 1217 Frost Pl, Harrisonburg, VA 22801 3 BR 3 BA 1,681 SF $163,500 photos
Jun 15, 2015 0 , Harrisonburg, VA 22801 3 BR 2.5 BA 1,280 SF $141,500 photos
May 1, 2015 1212 Wordsworth Ct, Harrisonburg, VA 22801 3 BR 3 BA 1,834 SF $198,500 photos
Apr 13, 2015 225 Emerson Ln, Harrisonburg, VA 22801 3 BR 2 BA 0 SF $160,000 photos
Feb 27, 2015 351 Emerson Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,520 SF $154,000 photos
Feb 20, 2015 1238 Poets Ct, Harrisonburg, VA 22801 3 BR 3.5 BA 1,320 SF $152,000 photos
Jan 29, 2015 357 Emerson Ln, Harrisonburg, VA 22801 3 BR 3.5 BA 1,520 SF $150,000 photos
Oct 24, 2014 1293 Old Richmond Cir, Harrisonburg, VA 22801 2 BR 2.5 BA 1,267 SF $144,000 photos
Current Listings....

1216 Wordsworth Ct
4 Beds  •  3 Baths
1,871 livable square feet
$202,000 (For Sale)
Listing By: Kline May Realty, LLC

1213 Wordsworth Ct
3 Beds  •  3 Baths
1,640 livable square feet
$209,000 (For Sale)
Listing By: Melinda Beam Shenandoah Valley Real Estate
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.

 
Site Content and Analysis provided by Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group
 
© 2017 Scott P. Rogers, All Rights Reserved  •  IDX Data Managed By Funkhouser Real Estate Group  •  Licensed in the Commonwealth of Virginia
401 University Blvd Harrisonburg, VA 22801

 

Additional Harrisonburg Real Estate Resources....
BuyingAHomeInHarrisonburg.com SellingAHomeInHarrisonburg.com ScottPRogers.com HarrisonburgHousingMarket.com HarrisonburgHousingToday.com NewListingsInHarrisonburg.com HarrisonburgInvestmentProperties.com HarrisonburgAssessments.com HarrisonburgTownhouses.com WalkThroughThisHome.com BestDealsInHarrisonburg.com HarrisonburgPropertyTransfers.com HarrisonburgForeclosures.com

Popular (yet sometimes hard to find) Searches....
HarrisonburgREO.com HarrisonburgShortSales.com NewListingsInHarrisonburg.com

Popular New Home Communities....
Heritage Estates The Glen at Cross Keys The Townes at Bluestone Founders Way The Cottages at Stone Spring