$35,578
Annual Revenue
Projected nightly rate is $191/night at 51% occupancy.
Top 101% of comparables
Top 101% of comparables
-$3,247
Profit
Revenue
$35,578
Operating Expenses
$16,025
Operating Income
$19,553
Net Effective Rent
$22,800
Profit (Cash Flow)
-$3,247
$5,500
Cash Investment
Renos & Furnishing
$3,500
Setup Costs
$2,000
Total
$5,500
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-59.03%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
379,277 sqft
Year built:
1986
Size:
165,002 sqft
Type:
MFR
Parking:
-
Heating:
PACKAGE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Multi-Family Dwellings (Generic, Any Combination)
- Stories: 2
- Lot size: 379,277 sqft
- Building area: 165,002 sqft
- Garage: No
- Heating: Package
- Pool: No
- Fireplaces: 42
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-5
- Land Use: Residential
- Parcel Number: 217-28-011A
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $5,353,770
- County Est. Land Value: $10,707,500
- Assessed Land Value: -
- County Est. Structure Value: $42,830,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Angelo Property Co |
| Invalid Date | $10,000,000 | 0% | Montana Apartments Villa |
| Invalid Date | $11,608,576 | 0% | Benefit F Mutual |
Ownership
- Name: The Villa Montana Apartments Llc
- Owner Occupied: No
- Owner Mailing Address: 400 E Mill Plain Blvd Ste 500, Vancouver, Wa 98660
- Years Owned: 169
- Home Equity: -
- Mortgage Balance Remaining: $15,000,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No