Cap rates vary over time, as market conditions change. Here is a brief analysis of current cap rates for single properties in the Harrisonburg area as of May 2008.
1337 Devon Lane, Harrisonburg = 6.5%
3 bedroom, 1.5 bathroom, 1254 SF townhome
Sold for $130,000 in March 2008
Projected rental rate = $900/month
( ($900 per month x 12 months) - ( $328 insurance + $778 taxes + $708 POA + $500 repairs ) ) / $130,000 sale price
1308 Bradley Drive, Harrisonburg = 6.7%
4 bedroom, 2 bathroom, 1352 SF townhome
Sold for $147,900 in January 2008
Rental rate = $100/month
( ($1100 per month x 12 months) - ( $373 insurance + $821 taxes + $1620 POA + $500 repairs ) ) / $147,900 sale price
1014-6 Blue Ridge Drive, Harrisonburg = 6.0%
3 bedroom, 2 bathroom 1108 SF condo
Sold for $103,500 in February 2008
Projected rental rate = $750/month
( ($750 per month x 12 months) - ( $261 insurance + $587 taxes + $1560 POA + $400 repairs ) ) / $103,500 sale price
You can see in the examples above, that current cap rates are in the 6% - 7% range. However, these cap rates decrease if an owner is paying a management fee for someone else to manage the property for them. With a management fee of 9%, the cap rates above would be 5.8%, 5.8%, and 5.2% respectively. The cost analysis above also does not include utilities, advertising, or vacancy.
Related Posts:
Harrisonburg Multi-Family Cap Rates
What Is A Cap Rate?
Recent Articles:
