$43,362
Annual Revenue
Projected nightly rate is $212/night at 56% occupancy.
Top 101% of comparables
Top 101% of comparables
$2,325
Profit
Revenue
$43,362
Operating Expenses
$17,037
Operating Income
$26,325
Net Effective Rent
$24,000
Profit (Cash Flow)
$2,325
$5,600
Cash Investment
Renos & Furnishing
$3,500
Setup Costs
$2,100
Total
$5,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
41.51%
Payback Period Days
879
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
266,021 sqft
Year built:
1998
Size:
609,905 sqft
Type:
MFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartment House (5+ Units)
- Stories: 4
- Lot size: 266,021 sqft
- Building area: 609,905 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: Z151
- Land Use: COMMERCIAL
- Parcel Number: 002940000A0030000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $83,000,000
- County Est. Land Value: $13,301,050
- Assessed Land Value: $13,301,050
- County Est. Structure Value: $69,698,950
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/19/20 | $0 | 0% | Spi Mockingbird Foxcroft De Ex, Spi Mockingbird Lodge De Ex Ll |
| 10/21/16 | $0 | 0% | Ch Realty Vii Of Mf Dallas Mockin |
Ownership
- Name: Spi Mockingbird Foxcroft Deex & Spi
- Owner Occupied: No
- Owner Mailing Address: 8226 Douglas Ave Ste 455, Dallas, Tx 75225
- Years Owned: 33
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 0%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No