Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  5533 Ross Rd, Memphis TN, 38125
SFH   Not for sale  change
4bd | 3ba | 3,031sf
Ask Price: 
Est Value: $171,600 $57/sf
Discount:
Est Rent: $1,630/mo
Cash Flow: $14/mo
Cash/Cash Return: 0.36%
FE-Score
437
Today
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 % 1370
Insurance % 600
Association Dues (HOA) /mo
Maintenance % 4546
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 $171,600 (range: $95,000 - $202,900)
# 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  7/4/2015
3   $95,000   SFH 4 br/3 ba 2,049 sqft  7871 Marsha Woods, Memphis TN, 38125  7/4/2015
4   $189,500   SFH 4 br/3 ba 3,000 sqft  5107 Cotswold, Memphis TN, 38125  4/30/2015
5   $202,900   SFH 4 br/3 ba 2,367 sqft  5191 Silver Peak Ln, Memphis TN, 38125  7/4/2015
Rent Comparables - Estimated Rent $1,630 (range: $1,250 - $1,800)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,350   SFH 4 br/2.5 ba 2,605 sqft  7505 Quicksilver Cove, Memphis TN, 38125  10/24/2014
2   $1,440   SFH 4 br/2.5 ba 2,378 sqft  4477 Tipton Cove, Memphis TN, 38125  4/10/2015
3   $1,800   SFH 4 br/3 ba 3,078 sqft  4170 Long Creek Rd, Memphis TN, 38125  2/25/2015
4   $1,495   SFH 4 br/2.5 ba 2,675 sqft  4536 Oakden Ln, Memphis TN, 38125  6/30/2015
5   $1,695   SFH 4 br/2 ba 3,342 sqft  4555 Oakden Ln, Memphis TN, 38125  4/26/2015
6   $1,550   SFH 4 br/3 ba 3,012 sqft  4560 Oakden Ln, Memphis TN, 38125  5/5/2015
7   $1,295   SFH 4 br/2 ba 2,300 sqft  7552 Shelby Cross, Memphis TN, 38125  10/21/2014
8   $1,550   SFH 4 br/3 ba 2,755 sqft  4638 Oakden Ln, Memphis TN, 38125  5/5/2015
9   $1,450   SFH 4 br/3 ba 2,100 sqft  7845 Wentworth Dr, Memphis TN, 38125  7/6/2015
10   $1,250   SFH 4 br/2 ba 2,108 sqft  7301 Ashley Oaks Dr, Memphis TN, 38125  10/15/2014