$27,612
Annual Revenue
Projected nightly rate is $168/night at 45% occupancy.
Top 101% of comparables
Top 101% of comparables
-$7,501
Profit
Revenue
$27,612
Operating Expenses
$14,990
Operating Income
$12,623
Net Effective Rent
$20,124
Profit (Cash Flow)
-$7,501
$6,027
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,777
Total
$6,027
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-124.45%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
425,514 sqft
Year built:
2021
Size:
186,000 sqft
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7200 N 91st Ave | - | - | 371,163 | - | 523,076 | 2021 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: 4
- Lot size: 425,514 sqft
- Building area: 186,000 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 102-02-003J
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $8,819,970
- County Est. Land Value: $17,639,900
- Assessed Land Value: -
- County Est. Structure Value: $70,559,800
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/12/24 | $76,500,000 | 55% | Bmf V Az Glen 91 Llc |
Ownership
- Name: Hcw Glen Apt Llc
- Owner Occupied: No
- Owner Mailing Address: 153 S Payne Stewart Dr, Branson, MO 65616
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $42,075,000
- Financed amount: 55%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No