Share
|
Help
"It's an excellent website and user friendly. It does all the work for us investors that are not computer savy"
..read more
Melody from Seattle, WA
Go Back
Go
Property Data for: 1441 Wiley Oakley Dr, Gatlinburg TN, 37738
SFH
For sale
change
Single Family House
Town House
Apartment Condo
Duplex
Multi Unit
Apartment Complex
Attached
3bd | 1,560sf
beds
bath
sqft
apply
cancel
studio
1
2
3
4
5
6
7
8
9
10
Ask Price:
$49,900
$32/sf
Est Value:
$249,800
$160/sf
Discount:
80.02%
Est Rent:
$1,200/mo
Cash Flow:
$437/mo
Cash/Cash Return:
38.21%
FE-Score
986
Today
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
%
700
Insurance
%
874
Association Dues (HOA)
/mo
Maintenance
%
2340
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 $249,800 (range: $142,500 - $299,900)
#
Price
Type/beds/bath/sqft
Address
Last seen
1
$225,900
SFH 3 br/2 ba 1,800 sqft
1864 Luzerne Dr, Gatlinburg TN, 37738
12/7/2017
2
$149,000
SFH 3 br/2 ba 1,504 sqft
1439 N Arbon Ln, Gatlinburg TN, 37738
10/23/2017
3
$142,500
SFH 3 br/2 ba 1,625 sqft
1235 Ski Mountain Rd, Gatlinburg TN, 37738
2/11/2018
4
$299,900
SFH 3 br/1.5 ba 1,425 sqft
1009 Laurel Hollow Way, Gatlinburg TN, 37738
4/18/2018
5
$297,000
SFH 3 br/3 ba 1,834 sqft
541johnson Lane 541 Johnson Lane, Gatlinburg TN, 37738
4/18/2018
6
$299,990
SFH 3 br/3 ba 2,232 sqft
541johnson Lane 541 Johnson Lane, Gatlinburg TN, 37738
1/21/2018
Rent Comparables - Estimated Rent $1,200 (range: $880 - $2,160)
#
Rent
Type/beds/bath/sqft
Address
Last seen
1
$2,161
SFH 3 br/2 ba
907 Ski Mountain Rd, Gatlinburg TN, 37738
11/17/2017
2
$882
SFH 3 br/ 1,250 sqft
842 N. Parkway Jackson TN, Gatlinburg TN, 37738
4/20/2018
3
$1,100
SFH 3 br/2 ba 1,100 sqft
414 Haynes Lane, Gatlinburg TN, 37738
4/18/2018
4
$1,200
SFH 3 br/3 ba 1,834 sqft
541johnson Lane 541 Johnson Lane, Gatlinburg TN, 37738
4/18/2018
5
$1,200
SFH 3 br/3 ba 2,232 sqft
541johnson Lane 541 Johnson Lane, Gatlinburg TN, 37738
1/21/2018
Median Price SFH 3Bd
$Price / SF SFH 3Bd
For Sale Inventory SFH 3Bd
Price vs Inventory SFH 3Bd
Median Rent SFH 3Bd
Rent vs Inventory SFH 3Bd