Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  2051 Pioneer Trail 218, New Smyrna Beach FL, 32168
SFH   For sale  change
3bd | 2ba | 1,352sf
Ask Price:  $86,500 $64/sf
Est Value: $147,400 $109/sf
Discount: 41.32%
Est Rent: $1,100/mo
Cash Flow: $155/mo
Cash/Cash Return: 7.83%
FE-Score
795
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 % 1730
Insurance % 515
Association Dues (HOA) /mo
Maintenance % 2028
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 $147,400 (range: $75,000 - $249,000)
# Price Type/beds/bath/sqft Address Last seen
1   $179,900   SFH 3 br/3 ba   1362 Wayne Ave, New Smyrna Beach FL, 32168  2/25/2017
2   $249,000   SFH 3 br/2 ba   835 Fairway Drive, New Smyrna Beach FL, 32168  2/25/2017
3   $114,900   SFH 3 br/2 ba   710 Louise Avenue, New Smyrna Beach FL, 32168  2/25/2017
4   $75,000   SFH 3 br/1 ba   713 Phyllis Avenue, New Smyrna Beach FL, 32168  2/25/2017
Rent Comparables - Estimated Rent $1,100 (range: $735 - $1,700)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,200   SFH 3 br/2 ba 1,779 sqft  1343 Wayne Ave, New Smyrna Beach FL, 32168  5/8/2016
2   $850   SFH 3 br/2 ba   1050 Wayne Avenue, New Smyrna Beach FL, 32168  8/1/2016
3   $737   SFH 3 br/2 ba   443 N Myrtle Avenue, New Smyrna Beach FL, 32168  12/14/2016
4   $1,100   SFH 3 br/1 ba 1,066 sqft  722 Canal St, New Smyrna Beach FL, 32168  9/3/2016
5   $1,700   SFH 3 br/   SEA ST at FAIRWAY NEW SMYRNA BEACH FL, New Smyrna Beach FL, 32168  5/13/2016