A service of Scott P. Rogers, Associate Broker, Funkhouser Real Estate Group 540.578.0102 | scott@HarrisonburgHousingToday.com
1460 Market St, Harrisonburg, VA 22802 • $2,082,700
MLS# 671078 • For Sale
| Subdivision: | Westfield |
| Area: | Harrisonburg |
| Circa: | 2000 (25 years old) |
| Lot Size: | 1.18 acres |
| Days on Market: | 5 (since Nov 13, 2025) |
| Listing By: | APMS Realty LLC |
Opportunity for investors, eight (8) individual 2 BR, 1.5 bath townhomes being sold together, all are currently leased to tenants with good rental history, many have been long term renters. Tenants pay all utilities, no HOA dues.
Sample Westfield Investment Analysis....
| Property Details | ||
| Purchase Price | $0 | based on median sales price |
| Income (Annual) | ||
| Monthly Rental Rate | $0 | estimate based on currently available rental data |
| Projected Vacancy | 4% | half a month per year |
| Gross Operating Income | $0 | |
| Expense (Annual) | ||
| Real Estate Taxes | $0 | estimate based on median sales price |
| Repairs | $0 | estimate based on typical property condition |
| Association Dues | $0 | estimated to be $0 per month |
| Property Management | $0 | assuming self management |
| Insurance | $0 | estimate based on recent trends |
| Utilities | $0 | assumes tenant pays all utilities |
| Advertising | $100 | estimate |
| Total Operating Expenses | $100 | |
| Cash Flow Before Tax | ||
| Gross Operating Income | $0 | |
| - Operating Expenses | - $100 | |
| Net Operating Income | $-100 | |
| - Annual Debt Service | - $0 | financing 80% of the purchase price at 7.75% |
| Cash Flow Before Taxes | $-100 | |