$53,384
Annual Revenue
Projected nightly rate is $232/night at 63% occupancy.
Top 101% of comparables
Top 101% of comparables
$10,684
Profit
Revenue
$53,384
Operating Expenses
$18,340
Operating Income
$35,044
Net Effective Rent
$24,360
Profit (Cash Flow)
$10,684
$6,380
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,130
Total
$6,380
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
167.46%
Payback Period Days
218
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 17-16-401-028
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $6,895,753
- County Est. Land Value: $39,226,000
- Assessed Land Value: $3,922,600
- County Est. Structure Value: $29,731,530
Market Estimate: -
Ownership
- Name: Ewfm River City Spe An
- Owner Occupied: No
- Owner Mailing Address: 55 E Jackson Blvd Ste 500, Chicago, Il 60604
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Phillips Academy High School with 1/10 star rating