A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
730 Camelot Ln, Harrisonburg, VA 22801 • $269,000
MLS# 670064 • For Sale
| Subdivision: | Avalon Woods |
| Area: | Harrisonburg |
| Heating: | Central Heat, Heat Pump |
| Cooling: | Central AC, Heat Pump |
| Circa: | 2004 (21 years old) |
| Lot Size: | 0.07 acres |
| Association Fee: | $100 |
| Days on Market: | 1 (since Oct 14, 2025) |
| Listing By: | Old Dominion Realty Inc |
Welcome home to this beautifully updated townhouse offering modern comfort and style! Featuring brand new luxury vinyl plank flooring upstairs and fresh paint this home is truly move-in ready. The main level offers a large living room open living area, kitchen with plenty of cabinet space, and a convenient half bath for guests. Upstairs, you’ll find two generous bedrooms — each with its own private full bath — perfect for roommates, guests, or a home office setup. Enjoy low-maintenance living in a well-kept community, with easy access to shopping, dining, JMU, Sentara RMH, and I-81. Whether you’re a first-time buyer, investor, or simply looking to downsize, this townhome checks all the boxes for comfort and convenience. Professional pictures coming soon!
| Elementary School: Stone Spring | Middle School: Skyline | High School: Rocktown |
Sample Avalon Woods Investment Analysis....
| Property Details | ||
| Purchase Price | $273,500 | based on median sales price |
| Income (Annual) | ||
| Monthly Rental Rate | $1,300 | estimate based on currently available rental data |
| Projected Vacancy | 4% | half a month per year |
| Gross Operating Income | $14,976 | |
| Expense (Annual) | ||
| Real Estate Taxes | $2,462 | estimate based on median sales price |
| Repairs | $650 | estimate based on typical property condition |
| Association Dues | $600 | estimated to be $50 per month |
| Property Management | $0 | assuming self management |
| Insurance | $985 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $4,796 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $14,976 | |
| - Operating Expenses | - $4,796 | |
| Net Operating Income | $10,180 | |
| - Annual Debt Service | - $18,600 | financing 80% of the purchase price at 7.75% |
| Cash Flow Before Taxes | $-8,420 | |