$40,542
Annual Revenue
Projected nightly rate is $185/night at 70% occupancy.
Top 101% of comparables
Top 101% of comparables
-$5,480
Profit
Revenue
$40,542
Operating Expenses
$16,670
Operating Income
$23,872
Net Effective Rent
$29,352
Profit (Cash Flow)
-$5,480
$4,200
Cash Investment
Renos & Furnishing
$4,100
Setup Costs
$100
Total
$4,200
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-130.48%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
8,015 sqft
Year built:
2004
Size:
2,902 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2818 Eagle Eye Ct | 4 | 3 | 2,005 | - | 2,439 | 2004 | $335,000 | 109 |
| 1746 Golfview Dr | 4 | 3 | 2,196 | - | 7,797 | 1997 | $405,000 | 161 |
| 1530 The Oaks Blvd | 4 | 3 | 2,226 | - | 7,667 | 1998 | $459,000 | 42 |
| 2800 Eagles Roost Cir | 4 | 3 | 2,130 | - | 2,396 | 2005 | $400,000 | 33 |
| 2611 Southpointe Ct | 3 | 2 | 1,728 | - | 6,011 | 1998 | $360,000 | 45 |
| 2116 Bunker View Ct | 4 | 3 | 2,702 | - | 11,021 | 2002 | $510,000 | 46 |
| 1625 The Oaks Blvd | 3 | 4 | 2,303 | - | 10,149 | 1997 | $212,500 | 25 |
| 2618 Teeside Ct | 4 | 3 | 2,366 | - | 11,195 | 1996 | $410,000 | - |
| 1901 Willow Wood Dr | 4 | 3 | 2,435 | - | 7,231 | 1999 | $445,000 | 38 |
| 1897 The Oaks Blvd | 4 | 3 | 2,829 | - | 10,803 | 1998 | $500,000 | 62 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,015 sqft
- Building area: 2,902 sqft
- Garage: Yes
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: OPUD
- Land Use: Residential
- Parcel Number: 322529183900016290
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $286,100
- County Est. Land Value: $52,600
- Assessed Land Value: $52,600
- County Est. Structure Value: $233,500
Market Estimate: $396,161
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/03/21 | $407,000 | 78% | Maximo Sanchez |
| 09/09/10 | $150,000 | 0% | Kjell L Fornebo, Lies O Fornebo |
| 11/21/07 | $224,900 | 94% | Anna D Diaz |
| 11/06/06 | $300,000 | 100% | Sergia D S D Espinal |
| 05/21/04 | $200,000 | 90% | Shon Coleman, Gayla Coleman |
Ownership
- Name: Maximo Sanchez
- Owner Occupied: No
- Owner Mailing Address: 1095 Lydig Ave, Bronx, Ny 10461
- Years Owned: 21
- Home Equity: $115,400
- Mortgage Balance Remaining: $317,600
- Financed amount: 90%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No