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
NORTHFIELD ESTATES
Northfield Estates  •  Parkcrest  •  Reherd Acres  •  Stonewall Heights
northfield estates
Sales Per Year....
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6  (ytd)
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
 
Median Sales Price....
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $132,200
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $119,500
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $112,250
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $116,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $124,900


Sample Northfield Estates Investment Analysis....
Property Details
Purchase Price $131,900 based on median sales price
 
Income (Annual)
Monthly Rental Rate $775 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $8,928     
 
Expense (Annual)
Real Estate Taxes $1,029 estimate based on median sales price
Repairs $388 estimate based on typical property condition
Association Dues $336 estimated to be $28 per month
Property Management $0 assuming self management
Insurance $475 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $2,327  
 
Cash Flow Before Tax
Gross Operating Income $8,928  
 - Operating Expenses  - $2,327  
Net Operating Income $6,601     
 - Annual Debt Service  - $6,840 financing 80% of the purchase price at 5.1%
Cash Flow Before Taxes    $-239     
Sales in the Past 36 Months....
Aug 31, 2017 667 Northfield Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,857 SF $143,000  
Jun 30, 2017 420 Washington St, Harrisonburg, VA 22801 3 BR 2.5 BA 1,620 SF $112,000 photos
Jun 27, 2017 869 Northfield Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,360 SF $132,500 photos
May 18, 2017 412 Glenfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,360 SF $149,900 photos
Feb 14, 2017 405 Glenfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 560 SF $126,000  
Jan 11, 2017 813 Northfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,224 SF $131,900 photos
Dec 16, 2016 891 Northfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,224 SF $124,000 photos
Nov 18, 2016 651 Northfield Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $135,500 photos
Oct 28, 2016 855 Northfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 2,303 SF $141,500 photos
Jun 15, 2016 922 Northfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,080 SF $115,000 photos
Apr 25, 2016 920 Northfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,080 SF $112,500 photos
Apr 7, 2016 721 Northfield Ct, Harrisonburg, VA 22801 3 BR 2 BA 1,508 SF $102,750 photos
Dec 22, 2015 408 Washington St, Harrisonburg, VA 22801 3 BR 2.5 BA 1,810 SF $134,000 photos
Nov 4, 2015 655 Northfield Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,320 SF $105,000 photos
Oct 22, 2015 408 Northfield Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 1,154 SF $96,000 photos
Jul 28, 2015 865 Northfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,836 SF $136,700 photos
May 14, 2015 875 Northfield Ct, Harrisonburg, VA 22801 3 BR 1.5 BA 1,224 SF $119,500 photos
Apr 1, 2015 400 Glenfield Ct, Harrisonburg, VA 22801 2 BR 1.5 BA 1,146 SF $85,000 photos
Current Listings....

909 Northfield Ct
3 Beds  •  1 Baths  •  1 Half Baths
1,146 livable square feet
$142,000 (For Sale)
Listing By: Kline May Realty, LLC

841 Northfield Ct
3 Beds  •  1 Baths  •  1 Half Baths
1,224 livable square feet
$142,900 (For Sale)
Listing By: Kline May Realty, LLC
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