Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  8430 Meadow Vale, Memphis TN, 38125
SFH   For sale  change
4bd | 3ba
Ask Price:  $253,500
Est Value: $151,900
Discount: -66.89%
Est Rent: $1,495/mo
Cash Flow: -$345/mo
Cash/Cash Return: -5.94%
FE-Score
185
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 % 2020
Insurance % 531
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 $151,900 (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  6/12/2015
2   $185,000   SFH 4 br/3 ba 2,500 sqft  7756 Gosbrook Ln, Memphis TN, 38125  8/3/2015
3   $95,000   SFH 4 br/3 ba 2,049 sqft  7871 Marsha Woods, Memphis TN, 38125  8/3/2015
4   $142,500   SFH 4 br/2 ba   7679 Breeze Wood Cove, Memphis TN, 38125  6/9/2015
5   $131,500   SFH 4 br/3 ba   7308 Pinnacle Oaks, Memphis TN, 38125  7/1/2015
6   $244,900   SFH 4 br/3 ba   5068 Silver Peak Cove, Memphis TN, 38125  8/3/2015
7   $227,900   SFH 4 br/3 ba 2,257 sqft  5191 Silver Peak Ln, Memphis TN, 38125  8/3/2015
8   $189,500   SFH 4 br/3 ba 3,000 sqft  5107 Cotswold, Memphis TN, 38125  4/30/2015
9   $151,900   SFH 4 br/3 ba   7504 Valleyhill, Memphis TN, 38125  7/1/2015
Rent Comparables - Estimated Rent $1,495 (range: $1,195 - $1,800)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,350   SFH 4 br/2 ba   4354 Old Forest Rd, Memphis TN, 38125  1/13/2015
2   $1,440   SFH 4 br/2.5 ba 2,378 sqft  4477 Tipton Cove, Memphis TN, 38125  4/10/2015
3   $1,350   SFH 4 br/2.5 ba 2,605 sqft  7505 Quicksilver Cove, Memphis TN, 38125  10/24/2014
4   $1,525   SFH 4 br/2 ba   7644 Carter Creek Cove, Memphis TN, 38125  6/24/2015
5   $1,195   SFH 4 br/2 ba   6988 Autumn Crest, Memphis, TN, Memphis TN, 38125  10/27/2014
6   $1,495   SFH 4 br/3 ba   7525 Forest Crest Cove, Memphis TN, 38125  2/10/2015
7   $1,800   SFH 4 br/3 ba 3,078 sqft  4170 Long Creek Rd, Memphis TN, 38125  2/25/2015
8   $1,495   SFH 4 br/2.5 ba 2,675 sqft  4536 Oakden Ln, Memphis TN, 38125  8/2/2015
9   $1,695   SFH 4 br/2 ba 3,342 sqft  4555 Oakden Ln, Memphis TN, 38125  4/26/2015
10   $1,550   SFH 4 br/3 ba 3,012 sqft  4560 Oakden Ln, Memphis TN, 38125  5/5/2015