Feedback ..read more
Felicia from Detroit, MI
Go Back
  Go
Property Data for:  2051 Pioneer Trail #096, New Smyrna Beach FL, 32168
SFH   For sale  change
3bd | 2ba | 1,400sf
Ask Price:  $64,000 $46/sf
Est Value: $162,400 $116/sf
Discount: 60.59%
Est Rent: $995/mo
Cash Flow: $146/mo
Cash/Cash Return: 10.01%
FE-Score
913
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 % 1910
Insurance % 568
Association Dues (HOA) /mo
Maintenance % 2100
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 $162,400 (range: $154,900 - $199,000)
# 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  7/29/2015
2   $180,000   SFH 3 br/2 ba 1,790 sqft  615 Middlebury Loop, New Smyrna Beach FL, 32168  2/16/2015
3   $172,000   SFH 3 br/2 ba 2,000 sqft  619 Middlebury Loop, New Smyrna Beach FL, 32168  7/29/2015
4   $174,000   SFH 3 br/2 ba 1,720 sqft  661 Wellesley CT, New Smyrna Beach FL, 32168  6/6/2015
5   $199,000   SFH 3 br/2 ba 1,890 sqft  655 Wellesley Court, New Smyrna Beach FL, 32168  3/7/2015
6   $197,777   SFH 3 br/2 ba 1,216 sqft  1207 Wayne Avenue, New Smyrna Beach FL, 32168  7/29/2015
7   $174,900   SFH 3 br/2 ba 2,650 sqft  78 Aqua CT, New Smyrna Beach FL, 32168  4/7/2015
8   $189,900   SFH 3 br/2 ba 1,835 sqft  314 Citrus Open Drive, New Smyrna Beach FL, 32168  7/17/2015
9   $154,900   SFH 3 br/2.5 ba 1,840 sqft  106 Lake Fairgreen Cir, New Smyrna Beach FL, 32168  6/6/2015
Rent Comparables - Estimated Rent $995 (range: $825 - $1,400)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,000   SFH 3 br/2 ba   601 Fairway Dr, New Smyrna Beach FL, 32168  6/6/2015
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   $1,400   SFH 3 br/3 ba   40 Fairgreen Ave, New Smyrna Beach FL, 32168  5/8/2015
4   $925   SFH 3 br/2 ba 1,600 sqft  908 Spruce St, New Smyrna Beach FL, 32168  1/16/2015
5   $825   SFH 3 br/1 ba 900 sqft  910 Oleander St, New Smyrna Beach FL, 32168  5/2/2015
6   $995   SFH 3 br/2 ba 1,100 sqft  703 Washington, New Smyrna Beach FL, 32168  2/12/2015