Feedback ..read more
Felicia from Detroit, MI
Go Back
  Go
Property Data for:  204 Hercules Avenue, Clearwater FL, 33765
SFH   For sale  change
2bd | 1ba | 1,375sf
Ask Price:  $198,500 $144/sf
Est Value: 
Discount:
Est Rent: $1,330/mo
Cash Flow: -$219/mo
Cash/Cash Return: -4.82%
FE-Score
316
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 2090
Insurance % 694
Association Dues (HOA) /mo
Maintenance % 2062
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $1,330 (range: $845 - $2,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,199   SFH 2 br/1 ba 988 sqft  2175 Coachman Rd, Clearwater FL, 33765  5/27/2016
2   $1,299   SFH 2 br/2 ba 1,241 sqft  2175 Coachman Rd, Clearwater FL, 33765  5/27/2016
3   $1,575   SFH 2 br/2 ba 1,638 sqft  2066 Carriage Ln, Clearwater FL, 33765  4/26/2016
4   $950   SFH 2 br/2 ba 1,046 sqft  1550 Belcher Rd, Clearwater FL, 33765  4/14/2016
5   $1,190   SFH 2 br/2 ba 1,078 sqft  2481 NE Coachman Road, Clearwater FL, 33765  2/10/2017
6   $1,045   SFH 2 br/2 ba 873 sqft  2481 Coachman Rd, Clearwater FL, 33765  5/27/2016
7   $2,500   SFH 2 br/2 ba 1,369 sqft  2319 Chaucer St, Clearwater FL, 33765  9/17/2016
8   $845   SFH 2 br/1 ba 900 sqft  2025 Rogers St, Clearwater FL, 33764  5/7/2016
9   $1,375   SFH 2 br/2 ba 1,362 sqft  2078 Druid Cir, Clearwater FL, 33764  9/2/2016
10   $1,370   SFH 2 br/2 ba 1,086 sqft  2141 Druid Rd, Clearwater FL, 33764  6/25/2016