Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  8365 Pardue Dr, Memphis TN, 38125
SFH   For sale  change
4bd | 2ba | 1,866sf
Ask Price:  $554,500 $297/sf
Est Value: 
Discount:
Est Rent: $1,395/mo
Cash Flow: -$2,169/mo
Cash/Cash Return: -17.07%
FE-Score
164
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 % 4430
Insurance % 1940
Association Dues (HOA) /mo
Maintenance % 2799
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $1,395 (range: $1,195 - $1,595)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,495   SFH 4 br/2.5 ba 3,124 sqft  7595 Lark Creek Cove, Memphis TN, 38125  10/23/2015
2   $1,595   SFH 4 br/2 ba 2,119 sqft  7651 Carter Creek Cove, Memphis TN, 38125  7/22/2016
3   $1,440   SFH 4 br/2.5 ba 2,378 sqft  4477 Tipton Cove, Memphis TN, 38125  11/22/2015
4   $1,495   SFH 4 br/2 ba 2,524 sqft  7596 Stonington Drive, Memphis TN, 38125  6/4/2016
5   $1,345   SFH 4 br/2 ba 2,002 sqft  7644 Lowrance Road, Memphis TN, 38125  6/30/2016
6   $1,450   SFH 4 br/2 ba 2,177 sqft  7758 Wisbey CT, Memphis TN, 38125  8/2/2016
7   $1,250   SFH 4 br/2 ba 1,810 sqft  7331 Old Dominion Ct, Memphis TN, 38125  9/29/2015
8   $1,225   SFH 4 br/2 ba 1,512 sqft  7939 Jadewood Cove, Memphis TN, 38125  6/28/2016
9   $1,195   SFH 4 br/2 ba 1,512 sqft  7931 Jadewood Cove, Memphis TN, 38125  11/26/2015
10   $1,195   SFH 4 br/2 ba 1,512 sqft  7920 Bay Meadow Cir, Memphis TN, 38125  11/1/2015