$40,378
Annual Revenue
Projected nightly rate is $165/night at 67% occupancy.
Top 101% of comparables
Top 101% of comparables
-$571
Profit
Revenue
$40,378
Operating Expenses
$16,649
Operating Income
$23,729
Net Effective Rent
$24,300
Profit (Cash Flow)
-$571
$5,625
Cash Investment
Renos & Furnishing
$3,500
Setup Costs
$2,125
Total
$5,625
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-10.15%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
396,265 sqft
Year built:
1983
Size:
164,738 sqft
Type:
MFR
Parking:
-
Heating:
PACKAGE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: 2
- Lot size: 396,265 sqft
- Building area: 164,738 sqft
- Garage: No
- Heating: Package
- Pool: No
- Fireplaces: 42
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3
- Land Use: Residential
- Parcel Number: 301-07-006E
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2022
- Assessed Value: $3,384,910
- County Est. Land Value: $6,769,800
- Assessed Land Value: $676,980
- County Est. Structure Value: $27,079,300
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/16/22 | $66,500,000 | 84% | Tides At Park View Owner Llc |
| 12/14/18 | $27,320,000 | 69% | Park View Ll Llc |
| 06/24/16 | $16,850,000 | 80% | Ab Of Everest Park View Owner |
| 07/18/13 | $12,000,000 | 0% | Llj Stratford Dorado Llc |
| Invalid Date | $8,050,000 | 0% | Tgm El Dorado Inc |
Ownership
- Name: Tides At Park View Owner Llc,
- Owner Occupied: No
- Owner Mailing Address: 11726 San Vicente Blvd Ste 660, Los Angeles, Ca 90049
- Years Owned: 14
- Home Equity: -
- Mortgage Balance Remaining: $55,750,000
- Financed amount: 0%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No