Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  204 Hercules Avenue, Clearwater FL, 33765
SFH   For sale  change
2bd | 2ba | 1,690sf
Ask Price:  $198,500 $117/sf
Est Value: 
Discount:
Est Rent: $1,600/mo
Cash Flow: -$35/mo
Cash/Cash Return: -0.77%
FE-Score
431
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 % 2535
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 $1,600 (range: $925 - $2,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,190   SFH 2 br/2 ba 1,078 sqft  2481 NE Coachman Road, Clearwater FL, 33765  2/10/2017
2   $2,500   SFH 2 br/2 ba 1,369 sqft  2319 Chaucer St, Clearwater FL, 33765  9/17/2016
3   $1,295   SFH 2 br/2 ba 1,075 sqft  2305 Chaucer St, Clearwater FL, 33765  5/22/2017
4   $1,375   SFH 2 br/2 ba 1,362 sqft  2078 Druid Cir, Clearwater FL, 33764  9/2/2016
5   $1,370   SFH 2 br/2 ba 1,086 sqft  2141 Druid Rd, Clearwater FL, 33764  6/25/2016
6   $1,100   SFH 2 br/2 ba 950 sqft  1914 Peppermill Drive, Clearwater FL, 33765  5/22/2017
7   $925   SFH 2 br/1 ba 825 sqft  1008 Amble Lane, Clearwater FL, 33755  12/14/2016
8   $1,350   SFH 2 br/2 ba 1,924 sqft  302 Casler Avenue, Clearwater FL, 33755  11/26/2016
9   $1,500   SFH 2 br/2 ba 1,157 sqft  1774 Bentley St, Clearwater FL, 33755  8/19/2016
10   $1,695   SFH 2 br/2 ba 1,525 sqft  529 Richards Avenue, Clearwater FL, 33755  5/22/2017