$35,531
Annual Revenue
Projected nightly rate is $152/night at 64% occupancy.
Top 101% of comparables
Top 101% of comparables
-$588
Profit
Revenue
$35,531
Operating Expenses
$16,019
Operating Income
$19,512
Net Effective Rent
$20,100
Profit (Cash Flow)
-$588
$4,775
Cash Investment
Renos & Furnishing
$3,000
Setup Costs
$1,775
Total
$4,775
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-12.31%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
2001
Size:
948 sqft
Type:
CONDO
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 2
- Lot size: -
- Building area: 948 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: EXD
- Land Use: Residential
- Parcel Number: 1N1E34BB 90039
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $353,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $424,680
Market Estimate: -
Ownership
- Name: Pham Hung V
- Owner Occupied: No
- Owner Mailing Address: 12687 Sw Winterview Dr, Tigard, Or 97224
- Years Owned: 254
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: N/A