Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  10221 NW 35th St Unit 5, Pompano Beach FL, 33065
SFH   For sale  change
3bd | 2ba | 1,250sf
Ask Price:  $175,000 $140/sf
Est Value: $314,500 $252/sf
Discount: 44.36%
Est Rent: $1,380/mo
Cash Flow: -$288/mo
Cash/Cash Return: -7.19%
FE-Score
408
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 % 4500
Insurance % 1100
Association Dues (HOA) /mo
Maintenance % 1875
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 $314,500 (range: $133,900 - $399,900)
# Price Type/beds/bath/sqft Address Last seen
1   $399,900   SFH 3 br/2.5 ba 2,367 sqft  10535 NW 36th St, Pompano Beach FL, 33065  9/13/2014
2   $379,000   SFH 3 br/2 ba 2,100 sqft  3530 NW 99th Avenue, Pompano Beach FL, 33065  9/25/2014
3   $329,000   SFH 3 br/2 ba 2,981 sqft  10030 NW 39th Court NW Coral Springs Floor 33065, Pompano Beach FL, 33065  9/25/2014
4   $265,000   SFH 3 br/2 ba 2,100 sqft  10380 NW 39th Manor, Coral Springs FL, 33065  7/15/2014
5   $300,000   SFH 3 br/3 ba   3570 NW 97th Terrace, Coral Springs FL, 33065  6/8/2014
6   $133,900   SFH 3 br/2.5 ba   4337 Coral Springs Drive 1-H, Pompano Beach FL, 33065  9/25/2014
Rent Comparables - Estimated Rent $1,380 (range: $1,350 - $1,800)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,800   SFH 3 br/2 ba 1,800 sqft  10293 NW 36th St, Coral Springs, FL, Pompano Beach FL, 33065  9/25/2014
2   $1,395   SFH 3 br/ 5,106 sqft  10020 NW 36 St, Pompano Beach FL, 33065  7/30/2014
3   $1,600   SFH 3 br/2 ba 1,800 sqft  NW 40, CORAL SPRINGS, FL, Pompano Beach FL, 33065  9/20/2014
4   $1,600   SFH 3 br/2 ba 1,800 sqft  NW 40 ST, CORAL SPRINGS, FL, Pompano Beach FL, 33065  7/30/2014
5   $1,350   SFH 3 br/ 1,200 sqft  Undisclosed Address, Coral Springs, FL, Pompano Beach FL, 33065  10/28/2013