Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  104 N Hercules Avenue, Clearwater FL, 33765
SFH   Not for sale  change
2bd | 2ba | 1,369sf
Ask Price: 
Est Value: $169,000 $123/sf
Discount:
Est Rent: $1,145/mo
Cash Flow: -$201/mo
Cash/Cash Return: -5.19%
FE-Score
315
Today
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 % 1780
Insurance % 591
Association Dues (HOA) /mo
Maintenance % 2053
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 - Estimated Value $169,000 (range: $149,900 - $199,000)
# Price Type/beds/bath/sqft Address Last seen
1   $199,000   SFH 2 br/2 ba 2,300 sqft  601 Richards Avenue, Clearwater FL, 33755  1/7/2016
2   $169,000   SFH 2 br/2 ba 984 sqft  1282 Fruitland Ave, Clearwater FL, 33764  9/10/2015
3   $149,900   SFH 2 br/2 ba 1,014 sqft  2265 Morningside Drive Clearwater Floor 33764, Clearwater FL, 33764  8/29/2015
Rent Comparables - Estimated Rent $1,145 (range: $700 - $1,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $895   SFH 2 br/1 ba 911 sqft  2185 Coachman Rd, Clearwater FL, 33765  9/28/2015
2   $1,395   SFH 2 br/2 ba 1,302 sqft  2121 McKinley St, Clearwater FL, 33765  12/1/2015
3   $1,500   SFH 2 br/2 ba   2341 Dora Dr, Clearwater FL, 33765  6/20/2015
4   $1,300   SFH 2 br/1 ba 1,151 sqft  104 Mercury Ave, Clearwater FL, 33765  11/24/2015
5   $700   SFH 2 br/2 ba   2331 Chaucer St, Clearwater FL, 33765  4/21/2015
6   $995   SFH 2 br/1 ba 905 sqft  212 Nimbus Ave, Clearwater FL, 33765  12/9/2015