A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
2976 Crystal Spring Ln, Rockingham, VA 22801 • $309,900
MLS# 670702 • For Sale
| Subdivision: | Taylor Spring |
| Area: | Rockingham |
| Garage: | 1-Car Garage |
| Heating: | Electric, Heat Pump |
| Cooling: | Central AC |
| Circa: | 2005 (20 years old) |
| Lot Size: | 0.05 acres |
| Association Fee: | $65 |
| Days on Market: | 4 (since Nov 4, 2025) |
| Listing By: | Hensley Realty Group LLC |
Beautifully updated 3-bedroom, 2.5-bath townhouse in Taylor Springs Subdivision, Rockingham County, offering 1,478 finished square feet plus a large unfinished basement—ideal for storage, bikes, or a home gym. A single-car garage with a new Bluetooth-capable opener adds convenience. Freshly painted from ceiling to floor and featuring new flooring throughout, this move-in ready home feels brand new. The kitchen features all-new Whirlpool appliances, while each bathroom has been refreshed with new cabinets, faucets, commodes, light fixtures, and exhaust fans. Additional improvements include all new smoke detectors and bulbs, serviced HVAC with new interior coil, updated locks and seals, and a rear deck with replaced and freshly painted boards. Professionally cleaned and ready for its new owner, this townhouse combines comfort, modern updates, and a convenient location just minutes from Harrisonburg, Sentara RMH, shopping, and dining.
| Elementary School: Cub Run (Rockingham) | Middle School: Montevideo | High School: Spotswood |
Sample Taylor Spring Investment Analysis....
| Property Details | ||
| Purchase Price | $295,000 | based on median sales price |
| Income (Annual) | ||
| Monthly Rental Rate | $1,700 | estimate based on currently available rental data |
| Projected Vacancy | 4% | half a month per year |
| Gross Operating Income | $19,584 | |
| Expense (Annual) | ||
| Real Estate Taxes | $2,655 | estimate based on median sales price |
| Repairs | $850 | estimate based on typical property condition |
| Association Dues | $660 | estimated to be $55 per month |
| Property Management | $0 | assuming self management |
| Insurance | $1,062 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $5,327 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $19,584 | |
| - Operating Expenses | - $5,327 | |
| Net Operating Income | $14,257 | |
| - Annual Debt Service | - $20,052 | financing 80% of the purchase price at 7.75% |
| Cash Flow Before Taxes | $-5,795 | |