Share Share | Help

"I love this. It is so helpful. We can change the numbers around for immediate feedback"
Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  707 Justice St, Vero Beach FL, 32966
SFH   For sale  change
2bd | 2ba | 1,440sf
Ask Price:  $15,000 $10/sf
Est Value: $7,500 $5/sf
Discount: -100.00%
Est Rent:
Cash Flow:
Cash/Cash Return:
Contact
Provided by:
owners.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 % 140
Insurance % 90
Association Dues (HOA) /mo
Maintenance % 2160
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 $7,500 (range: $5,000 - $20,000)
# Price Type/beds/bath/sqft Address Last seen
1   $7,500   SFH 2 br/2 ba   403 Union St, Vero Beach FL, 32966  5/24/2013
2   $7,500   SFH 2 br/2 ba   223 Liberty St, Vero Beach FL, 32966  5/24/2013
3   $14,500   SFH 2 br/2 ba   143 Bimini Cir, Vero Beach FL, 32966  5/24/2013
4   $5,000   SFH 2 br/2 ba 960 sqft  232 Hawksbill Court, Vero Beach FL, 32966  5/24/2013
5   $20,000   SFH 2 br/2 ba   61 Flamingo Dr North, Vero Beach FL, 32966  5/24/2013
Rent Comparables
# Rent Type/beds/bath/sqft Address Last seen