Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  258 Juniper Ave, Carlsbad CA, 92008
SFH   For sale  change
2bd | 1.5ba | 971sf
Ask Price: $549,000 $565/sf
Est Value: $721,000 $743/sf
Discount: 23.86%
Est Rent: $1,965/mo
Cash Flow: -$1,546/mo
Cash/Cash Return: -12.29%
FE-Score
214
Today
 Save
Contact
Provided by:
listingsrocket.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 % 3680
Insurance % 2523
Association Dues (HOA) /mo
Maintenance % 1456
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 $721,000 (range: $420,000 - $1,250,000)
# Price Type/beds/bath/sqft Address Last seen
1   $1,250,000   SFH 2 br/1 ba 837 sqft  160 Cherry Ave, Carlsbad CA, 92008  8/31/2010
2   $899,000   SFH 2 br/2 ba 1,345 sqft  168 Maple Ave, Carlsbad CA, 92008  8/31/2010
3   $543,000   SFH 2 br/1 ba   385 Chinquapin Ave, Carlsbad CA, 92008  8/27/2010
4   $420,000   SFH 2 br/1 ba   Oak Ave, Carlsbad CA, 92008  8/26/2010
Rent Comparables - Estimated Rent $1,965 (range: $1,950 - $2,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,950   SFH 2 br/1 ba 700 sqft  165 Acacia Ave, Carlsbad CA, 92008  9/2/2010
2   $2,200   SFH 2 br/1 ba 1,000 sqft  340 Chestnut Ave, Carlsbad CA, 92008  5/16/2010
3   $2,500   SFH 2 br/2 ba 1,382 sqft  142 Chestnut Ave, Carlsbad CA, 92008  5/25/2010
4   $2,300   SFH 2 br/2.5 ba 1,344 sqft  288 Chinquapin Ave, Carlsbad CA, 92008  4/27/2010
5   $2,150   SFH 2 br/2.5 ba 1,498 sqft  2778 Carlsbad Blvd, Carlsbad CA, 92008  6/9/2010
Feedback Form