Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  4321 Crimson Leaf Cove, Memphis TN, 38125
SFH   For sale  change
4bd | 4ba
Ask Price:  $159,700
Est Value: $185,000
Discount: 13.68%
Est Rent: $1,535/mo
Cash Flow: $156/mo
Cash/Cash Return: 4.27%
FE-Score
593
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 % 1480
Insurance % 647
Association Dues (HOA) /mo
Maintenance % 2400
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 $185,000 (range: $95,000 - $244,900)
# Price Type/beds/bath/sqft Address Last seen
1   $143,000   SFH 4 br/3 ba 3,500 sqft  4464 Tracy Lynn, Memphis TN, 38125  9/27/2015
2   $95,000   SFH 4 br/3 ba 2,049 sqft  7871 Marsha Woods, Memphis TN, 38125  9/27/2015
3   $185,000   SFH 4 br/3 ba 2,500 sqft  7756 Gosbrook Ln, Memphis TN, 38125  9/3/2015
4   $244,900   SFH 4 br/3 ba   5068 Silver Peak Cove, Memphis TN, 38125  1/22/2016
5   $214,900   SFH 4 br/3 ba 2,503 sqft  5191 Silver Peak Ln, Memphis TN, 38125  2/9/2016
Rent Comparables - Estimated Rent $1,535 (range: $1,440 - $1,800)
# 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   7565 Daniel Riggs Cove, Memphis TN, 38125  10/5/2015
3   $1,440   SFH 4 br/2.5 ba 2,378 sqft  4477 Tipton Cove, Memphis TN, 38125  11/22/2015
4   $1,525   SFH 4 br/2 ba   7644 Carter Creek Cove, Memphis TN, 38125  6/24/2015
5   $1,800   SFH 4 br/3 ba 3,078 sqft  4170 Long Creek Rd, Memphis TN, 38125  2/25/2015
6   $1,495   SFH 4 br/2.5 ba 2,675 sqft  4536 Oakden Ln, Memphis TN, 38125  8/17/2015
7   $1,695   SFH 4 br/2 ba 3,342 sqft  4555 Oakden Ln, Memphis TN, 38125  4/26/2015
8   $1,550   SFH 4 br/3 ba 3,012 sqft  4560 Oakden Ln, Memphis TN, 38125  5/5/2015
9   $1,445   SFH 4 br/2 ba   4471 Hughes Meadow Dr, Memphis TN, 38125  11/1/2015
10   $1,550   SFH 4 br/3 ba 2,755 sqft  4638 Oakden Ln, Memphis TN, 38125  5/5/2015