Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  2051 Pioneer Trail #99, New Smyrna Beach FL, 32168
SFH   For sale  change
3bd | 2ba | 2,534sf
Ask Price:  $115,000 $45/sf
Est Value: $218,000 $86/sf
Discount: 47.25%
Est Rent: $1,150/mo
Cash Flow: -$173/mo
Cash/Cash Return: -6.58%
FE-Score
462
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 % 2570
Insurance % 763
Association Dues (HOA) /mo
Maintenance % 3801
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 $218,000 (range: $139,000 - $219,000)
# Price Type/beds/bath/sqft Address Last seen
1   $182,000   SFH 3 br/2 ba 1,792 sqft  680 Middlebury, New Smyrna Beach FL, 32168  10/24/2014
2   $172,000   SFH 3 br/2 ba 2,000 sqft  619 Middlebury Loop, New Smyrna Beach FL, 32168  10/24/2014
3   $199,000   SFH 3 br/2 ba 1,890 sqft  655 Wellesley Court, New Smyrna Beach FL, 32168  10/18/2014
4   $189,000   SFH 3 br/2 ba 1,848 sqft  662 Wellesley Court, New Smyrna Beach FL, 32168  10/24/2014
5   $174,000   SFH 3 br/2 ba 1,720 sqft  661 Wellesley CT, New Smyrna Beach FL, 32168  10/24/2014
6   $139,000   SFH 3 br/1 ba 1,275 sqft  1704 Enterprise Avenue, New Smyrna Beach FL, 32168  8/3/2014
7   $143,000   SFH 3 br/2 ba 1,372 sqft  177 Warren Avenue, New Smyrna Beach FL, 32168  10/12/2014
8   $167,500   SFH 3 br/2.5 ba 1,840 sqft  106 Lake Fairgreen Cir, New Smyrna Beach FL, 32168  8/12/2014
9   $219,000   SFH 3 br/2 ba 2,003 sqft  5 Fairgreen Ave, New Smyrna Beach FL, 32168  8/12/2014
10   $169,900   SFH 3 br/2 ba 1,262 sqft  1018 Claudia St, New Smyrna Beach FL, 32168  10/6/2014
Rent Comparables - Estimated Rent $1,150 (range: $650 - $1,150)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,106   SFH 3 br/ 1,106 sqft  10101 Lyme Stone Court, New Smyrna Beach, FL, New Smyrna Beach FL, 32168  7/12/2014
2   $1,150   SFH 3 br/2 ba 1,350 sqft  10 Birdie Drive, New Smyrna Beach, FL, New Smyrna Beach FL, 32168  8/23/2014
3   $900   SFH 3 br/2 ba 1,630 sqft  1206 Mary Ave, New Smyrna Beach FL, 32168  2/27/2014
4   $662   SFH 3 br/2 ba 1,000 sqft  443 N Myrtle Ave, New Smyrna Beach FL, 32168  3/2/2014
5   $650   SFH 3 br/2 ba 980 sqft  437 N Myrtle Ave, New Smyrna Beach FL, 32168  11/10/2013
6   $710   SFH 3 br/ 1,700 sqft  Lynn Ave, New Smyrna, FL, New Smyrna Beach FL, 32168  2/15/2014
7   $800   SFH 3 br/ 1,500 sqft  Wayne at us1, new smyrna, FL, New Smyrna Beach FL, 32168  6/17/2014
8   $800   SFH 3 br/ 1,200 sqft  WAYNE AVE at US1, NEW SMYRNA, FL, New Smyrna Beach FL, 32168  5/12/2014
9   $1,000   SFH 3 br/ 2,100 sqft  Hamilton Street, New Smyrna Beach, FL, New Smyrna Beach FL, 32168  2/15/2014
10   $1,100   SFH 3 br/ 1,700 sqft  Lynn Ave, New Smyrna Beach, FL, New Smyrna Beach FL, 32168  2/15/2014