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
CAMDEN TOWNES
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
camden townes
Sales Per Year....
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  12  (ytd)
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  13
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  6
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2014 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  13
2013 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  8
2012 0
2011 0
2010 0
2009 0
2008 0
2007 0
2006 1
2005 0
2004 0
2003 0
2002 0
2001 0
 
Median Sales Price....
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $170,950
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $149,900
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $131,000
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $126,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $110,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $103,753
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $95,000
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $80,500
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $76,750
2012 $0
2011 $0
2010 $0
2009 $0
2008 $0
2007 $0
2006 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $137,500
2005 $0
2004 $0
2003 $0
2002 $0
2001 $0


Sample Camden Townes Investment Analysis....
Property Details
Purchase Price $160,000 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 $1,376 estimate based on median sales price
Repairs $1,600 estimate based on typical property condition
Association Dues $1,920 estimated to be $160 per month
Property Management $0 assuming self management
Insurance $576 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $5,572  
 
Cash Flow Before Tax
Gross Operating Income $18,432  
 - Operating Expenses  - $5,572  
Net Operating Income $12,860     
 - Annual Debt Service  - $7,092 financing 80% of the purchase price at 3.75%
Cash Flow Before Taxes    $5,768     
Sales in the Past 36 Months....
Jun 14, 2021 1305 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $174,000
Jun 7, 2021 1300 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $165,000
Jun 2, 2021 1460 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $177,000
Jun 2, 2021 1308 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $175,000
May 4, 2021 1307 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $172,900
Apr 15, 2021 1331 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $177,000
Mar 31, 2021 1446 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $169,900
Mar 31, 2021 1335 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $172,000
Jan 29, 2021 1382 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $160,000
Jan 29, 2021 1462 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $166,000
Jan 26, 2021 1418 Bradley Dr, Harrisonburg, VA 22801 2 BR 2 BA 1,352 SF $160,000
Jan 6, 2021 1450 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $160,000
Dec 17, 2020 1341 Bradley Dr, Harrisonburg, VA 22801 2 BR 2 BA 1,352 SF $154,900
Nov 30, 2020 1331 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $158,000
Nov 30, 2020 1406 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $155,000
Nov 23, 2020 1420 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $154,900
Nov 16, 2020 1333 Bradley Dr, Harrisonburg, VA 22801 2 BR 2 BA 1,352 SF $150,000
Oct 22, 2020 1436 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $155,000
Oct 5, 2020 1384 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $149,900
Sep 30, 2020 1432 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $146,000
Sep 8, 2020 1428 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $140,000
Jun 19, 2020 1430 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $139,000
May 29, 2020 1352 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $136,500
Mar 6, 2020 1354 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $135,000
Mar 2, 2020 1434 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $124,000
Aug 12, 2019 1322 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $120,000
Jul 30, 2019 1339 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $132,000
Jun 17, 2019 1319 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $136,000
May 30, 2019 1309 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $135,000
Apr 1, 2019 1444 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $126,500
Jan 14, 2019 1368 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $130,000
Nov 2, 2018 1422 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $125,000
Jul 26, 2018 1314 Bradley Dr, Harrisonburg, VA 22801 4 BR 2 BA 1,352 SF $130,000
Current Listings....

1392 Bradley Dr
4 Beds  •  2 Baths
1,352 livable square feet
$169,500 (For Sale)
Listing By: XRealty.NET LLC

1380 Bradley Dr
4 Beds  •  2 Baths
1,352 livable square feet
$174,900 (For Sale)
Listing By: Rocktown Realty
Neighborhood Map....
Learn About Investing   Investment Analysis Tools
Have Questions?  Contact Scott P. Rogers at 540-578-0102 or scott@HarrisonburgHousingToday.com.