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
PHEASANT RUN
Hunters Ridge  •  Camden Townes  •  Fox Hill  •  Madison Manor  •  Pheasant Run  •  Campus View Condos
pheasant run
Sales Per Year....
2024 Townhouse Sale  1  (ytd)
2023 Townhouse Sale  1
2022 Townhouse Sale  1
2021 0
2020 Townhouse Sale  Townhouse Sale  2
2019 Townhouse Sale  Townhouse Sale  Townhouse Sale  3
2018 Townhouse Sale  Townhouse Sale  Townhouse Sale  3
2017 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  7
2016 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2015 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  9
2014 Townhouse Sale  1
2013 Townhouse Sale  Townhouse Sale  2
2012 Townhouse Sale  Townhouse Sale  2
2011 Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  Townhouse Sale  5
2010 Townhouse Sale  1
2009 0
2008 0
2007 Townhouse Sale  1
2006 0
2005 0
2004 0
 
Median Sales Price....
2024 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $239,900
2023 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $212,000
2022 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $235,000
2021 $0
2020 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,750
2019 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $160,000
2018 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $150,000
2017 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $148,000
2016 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $140,400
2015 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $142,500
2014 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,000
2013 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,950
2012 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $147,900
2011 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $145,000
2010 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $144,500
2009 $0
2008 $0
2007 Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices Townhouse Prices $163,500
2006 $0
2005 $0
2004 $0


Sample Pheasant Run Investment Analysis....
Property Details
Purchase Price $239,900 based on median sales price
 
Income (Annual)
Monthly Rental Rate $1,900 estimate based on currently available rental data   
Projected Vacancy 4% half a month per year
Gross Operating Income    $21,888     
 
Expense (Annual)
Real Estate Taxes $2,159 estimate based on median sales price
Repairs $1,900 estimate based on typical property condition
Association Dues $660 estimated to be $55 per month
Property Management $0 assuming self management
Insurance $864 estimate based on recent trends
Utilities $1,800  
Advertising $100 estimate
Total Operating Expenses    $7,483  
 
Cash Flow Before Tax
Gross Operating Income $21,888  
 - Operating Expenses  - $7,483  
Net Operating Income $14,405     
 - Annual Debt Service  - $16,308 financing 80% of the purchase price at 7.75%
Cash Flow Before Taxes    $-1,903     
Sales in the Past 36 Months....
Jan 29, 2024 536 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $239,900
Jan 6, 2023 1740 Ashford Ct, Harrisonburg, VA 22801 3 BR 2.5 BA 1,440 SF $212,000
Aug 31, 2022 532 Pheasant Run Cir, Harrisonburg, VA 22801 4 BR 2.5 BA 1,440 SF $235,000
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.