Feedback ..read more
Robert from Phoenix, AZ
Go Back
  Go
Property Data for:  5294 Steuben, Memphis TN, 38134
SFH   Not for sale  change
3bd | 2ba | 1,515sf
Ask Price: 
Est Value: $94,500 $62/sf
Discount:
Est Rent: $900/mo
Cash Flow: $1/mo
Cash/Cash Return: 0.05%
FE-Score
432
Today
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 % 1090
Insurance % 330
Association Dues (HOA) /mo
Maintenance % 2272
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 $94,500 (range: $50,000 - $142,000)
# Price Type/beds/bath/sqft Address Last seen
1   $142,000   SFH 3 br/2 ba 1,566 sqft  5432 Peyton Randolph St, Memphis TN, 38134  8/8/2014
2   $110,000   SFH 3 br/2 ba 1,543 sqft  5493 Yale Rd, Memphis TN, 38134  8/8/2014
3   $94,950   SFH 3 br/2 ba 1,600 sqft  3197 Wythe Rd, Memphis TN, 38134  8/8/2014
4   $50,000   SFH 3 br/1 ba 1,300 sqft  5122 Rolling Fields Drive, Memphis TN, 38134  6/1/2014
5   $84,000   SFH 3 br/2 ba 1,409 sqft  3196 Ruskin Road, Memphis TN, 38134  5/23/2014
6   $99,900   SFH 3 br/2 ba 1,900 sqft  5536 Tylertown, Bartlett, TN, Memphis TN, 38134  8/8/2014
7   $89,900   SFH 3 br/1 ba 1,249 sqft  3030 Sienna St, Memphis TN, 38134  8/8/2014
8   $68,000   SFH 3 br/1.5 ba 999 sqft  2970 Chaucer, Bartlett TN, 38134  8/8/2014
9   $115,000   SFH 3 br/2 ba 1,612 sqft  3183 Teaberry Lane, Memphis TN, 38134  6/22/2014
10   $134,000   SFH 3 br/2 ba 2,116 sqft  2978 CT, Memphis TN, 38134  8/8/2014
Rent Comparables - Estimated Rent $900 (range: $700 - $1,095)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,050   SFH 3 br/ 1,700 sqft  5324 Yale, Memphis, TN, Memphis TN, 38134  11/5/2013
2   $950   SFH 3 br/2 ba 1,550 sqft  5211 Scrivener, Memphis TN, 38134  11/23/2013
3   $995   SFH 3 br/3 ba 1,708 sqft  5217 Yale Rd, Memphis TN, 38134  7/14/2014
4   $895   SFH 3 br/1.5 ba 1,319 sqft  5150 Fernleaf, Memphis TN, 38134  6/16/2014
5   $700   SFH 3 br/ 1,235 sqft  5146 Rolling Meadows Dr, memphis, TN, Memphis TN, 38134  2/15/2014
6   $895   SFH 3 br/2 ba 1,534 sqft  3232 Wythe, Memphis TN, 38134  10/29/2013
7   $895   SFH 3 br/2 ba 1,400 sqft  5124 Steuben Dr, Memphis TN, 38134  2/18/2014
8   $895   SFH 3 br/2 ba 1,724 sqft  3235 Wythe, Memphis TN, 38134  3/14/2014
9   $950   SFH 3 br/2 ba 1,757 sqft  3239 Drayton Woods, Memphis TN, 38134  8/5/2014
10   $1,095   SFH 3 br/2 ba 2,305 sqft  5429 Craigmont Dr, Memphis TN, 38134  7/2/2014