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
LIBERTY SQUARE
Avalon Woods  •  Beacon Hill Townes  •  Harmony Heights  •  Liberty Square
liberty square
Sales Per Year....
2024 Townhouse Sale  3  (ytd)
2023 Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2022 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  11
2021 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  16
2020 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  14
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  14
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  23
 
Median Sales Price....
2024 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $255,000
2023 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $249,000
2022 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $220,000
2021 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $211,500
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $185,000
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $167,250
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $160,000


Sample Liberty Square Investment Analysis....
Property Details
Purchase Price $258,000 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 $2,322 estimate based on median sales price
Repairs $675 estimate based on typical property condition
Association Dues $600 estimated to be $50 per month
Property Management $0 assuming self management
Insurance $929 estimate based on recent trends
Utilities $0 assumes tenant pays all utilities
Advertising $100 estimate
Total Operating Expenses    $4,626  
 
Cash Flow Before Tax
Gross Operating Income $15,552  
 - Operating Expenses  - $4,626  
Net Operating Income $10,926     
 - Annual Debt Service  - $17,544 financing 80% of the purchase price at 7.75%
Cash Flow Before Taxes    $-6,618     
Sales in the Past 36 Months....
Jun 28, 2024 1425 Founders Way, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $255,000
Jun 10, 2024 1403 Founders Way, Harrisonburg, VA 22801 3 BR 2 BA 1,408 SF $252,000
Mar 29, 2024 1032 Betsy Ross Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,888 SF $270,000
Dec 15, 2023 1363 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $261,000
Aug 18, 2023 1044 Alexander Hamilton Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $225,000
Jul 10, 2023 1038 Alexander Hamilton Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,292 SF $245,000
Jun 12, 2023 1238 Settlers Ln, Harrisonburg, VA 22801 2 BR 2.5 BA 1,292 SF $254,000
May 1, 2023 1414 Founders Way, Harrisonburg, VA 22801 3 BR 3.5 BA 2,088 SF $279,000
Mar 23, 2023 1116 Patrick Henry Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,292 SF $239,500
Jan 13, 2023 1042 Betsy Ross Ct, Harrisonburg, VA 22801 3 BR 3.5 BA 1,904 SF $249,000
Oct 10, 2022 1288 Settlers Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $242,000
Sep 20, 2022 1248 Settlers Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,292 SF $220,000
Aug 11, 2022 1030 John Paul Jones Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $237,000
Jul 1, 2022 1046 Betsy Ross Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,788 SF $246,000
Jul 1, 2022 1330 Goldfinch Dr, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $237,000
May 4, 2022 1117 Paul Revere Ct, Harrisonburg, VA 22801 2 BR 2.5 BA 1,292 SF $216,100
Feb 28, 2022 1042 Molly Pitcher Pl, Harrisonburg, VA 22801 3 BR 2.5 BA 1,408 SF $223,000
Feb 28, 2022 1114 Patrick Henry Pl, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $207,000
Feb 24, 2022 1112 Patrick Henry Pl, Harrisonburg, VA 22801 2 BR 2.5 BA 1,276 SF $202,000
Feb 18, 2022 1234 Settlers Ln, Harrisonburg, VA 22801 3 BR 1.5 BA 1,276 SF $206,000
Feb 10, 2022 1059 Alexander Hamilton Ln, Harrisonburg, VA 22801 3 BR 2.5 BA 1,292 SF $209,000
Nov 12, 2021 1408 Founders Way, Harrisonburg, VA 22801 3 BR 3.5 BA 2,088 SF $249,000
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.