Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  4866 Stirrup Drive, Memphis TN, 38125
SFH   For sale  change
4bd | 2.5ba | 2,300sf
Ask Price:  $230,900 $100/sf
Est Value: 
Discount:
Est Rent: $1,495/mo
Cash Flow: -$336/mo
Cash/Cash Return: -6.36%
FE-Score
279
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 % 1840
Insurance % 808
Association Dues (HOA) /mo
Maintenance % 3450
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 $1,495 (range: $1,195 - $1,495)
# 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   $1,440   SFH 4 br/2.5 ba 2,378 sqft  4477 Tipton Cove, Memphis TN, 38125  11/22/2015
3   $1,495   SFH 4 br/2.5 ba 2,675 sqft  4536 Oakden Ln, Memphis TN, 38125  8/17/2015
4   $1,395   SFH 4 br/3 ba 2,100 sqft  7845 Wentworth Dr, Memphis TN, 38125  8/17/2015
5   $1,250   SFH 4 br/2 ba 1,810 sqft  7331 Old Dominion Ct, Memphis TN, 38125  9/29/2015
6   $1,395   SFH 4 br/3 ba 2,826 sqft  7264 Ashley Oaks Dr, Memphis TN, 38125  6/30/2015
7   $1,195   SFH 4 br/2.5 ba 1,512 sqft  7919 Lowrance Rd, Memphis TN, 38125  8/17/2015
8   $1,450   SFH 4 br/3 ba 2,477 sqft  7956 Tankerston Dr, Memphis TN, 38125  8/17/2015
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