Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  Windward Dr, Memphis TN, 38109
SFH   Real Estate Owned  change
2bd | 1ba | 1,197sf
Ask Price: $12,003 $10/sf
Est Value: $43,400 $36/sf
Discount: 72.34%
Est Rent: $445/mo
Cash Flow: $108/mo
Cash/Cash Return: 39.38%
FE-Score
981
Today
 Save
Contact
Provided by:
realtytrac.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 % 510
Insurance % 151
Association Dues (HOA) /mo
Maintenance % 1795
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 $43,400 (range: $25,000 - $50,800)
# Price Type/beds/bath/sqft Address Last seen
1   $50,880   SFH 2 br/1 ba 1,008 sqft  Levi Rd, Memphis TN, 38109  9/2/2010
2   $25,000   SFH 2 br/1 ba 1,176 sqft  1541 E Holmes Rd, Memphis TN, 38109  8/22/2010
3   $45,000   SFH 2 br/1 ba   3972 E Whitehaven Park Cir, Memphis TN, 38116  8/31/2010
4   $35,095   SFH 2 br/2 ba 1,570 sqft  Dreger Ave, Memphis TN, 38109  9/2/2010
5   $42,034   SFH 2 br/2 ba 1,570 sqft  Dreger Rd, Memphis TN, 38109  8/9/2010
6   $44,925   SFH 2 br/1 ba 940 sqft  W Raines Rd, Memphis TN, 38109  9/2/2010
Rent Comparables - Estimated Rent $445 (range: $400 - $800)
# Rent Type/beds/bath/sqft Address Last seen
1   $450   SFH 2 br/1 ba 672 sqft  ROYAL OAKS CV, Memphis TN, 38109  7/30/2010
2   $400   SFH 2 br/1 ba   LEHR DR, Memphis TN, 38109  7/16/2010
3   $441   SFH 2 br/1 ba   LAUDEEN DR, Memphis TN, 38109  3/31/2010
4   $800   SFH 2 br/2.5 ba   Ext, Memphis TN, 38116  7/31/2010
Feedback Form