Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  1441 Wiley Oakley Dr, Gatlinburg TN, 37738
SFH   For sale  change
3bd | 1,560sf
Ask Price:  $49,900 $32/sf
Est Value: $194,200 $124/sf
Discount: 74.30%
Est Rent: $5,230/mo
Cash Flow: $3,803/mo
Cash/Cash Return: 332.60%
FE-Score
982
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 % 540
Insurance % 679
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 $194,200 (range: $119,900 - $369,900)
# 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  9/17/2017
2   $219,900   SFH 3 br/3.5 ba 1,920 sqft  1051 Wiley Oakley Drive, Gatlinburg TN, 37738  7/24/2017
3   $155,000   SFH 3 br/1.5 ba 1,267 sqft  1503 S Baden CT, Gatlinburg TN, 37738  9/17/2017
4   $155,000   SFH 3 br/2 ba 1,504 sqft  1439 N Arbon Ln, Gatlinburg TN, 37738  9/17/2017
5   $245,900   SFH 3 br/2 ba 2,180 sqft  1739 Zurich, Gatlinburg TN, 37738  7/12/2017
6   $229,900   SFH 3 br/3 ba 2,268 sqft  1407 N Arbon Ln, Gatlinburg TN, 37738  6/27/2017
7   $142,500   SFH 3 br/2 ba 1,625 sqft  1235 Ski Mountain Rd, Gatlinburg TN, 37738  9/17/2017
8   $199,900   SFH 3 br/2 ba 1,278 sqft  1439 Tyrolea CT, Gatlinburg TN, 37738  6/5/2017
9   $369,900   SFH 3 br/2.5 ba 2,114 sqft  1303 Ski View Dr, Gatlinburg TN, 37738  8/3/2017
10   $119,900   SFH 3 br/2 ba 1,120 sqft  947 Ski Mountain Rd, Gatlinburg TN, 37738  9/17/2017
Rent Comparables - Estimated Rent $5,230 (range: $4,725 - $6,850)
# Rent Type/beds/bath/sqft Address Last seen
1   $4,728   SFH 3 br/2 ba 1,790 sqft  933 Ski Mountain Rd, Gatlinburg, TN, Gatlinburg TN, 37738  12/10/2016
2   $4,728   SFH 3 br/2 ba   937 Ski Mountain Rd, Gatlinburg TN, 37738  4/22/2017
3   $6,237   SFH 3 br/3 ba   320 Cottage Dr, Gatlinburg TN, 37738  4/13/2017
4   $5,010   SFH 3 br/3 ba 1,565 sqft  744 Village Loop Rd, Gatlinburg, TN, Gatlinburg TN, 37738  12/10/2016
5   $6,852   SFH 3 br/3 ba 2,100 sqft  211 Stone Fence Lane, Gatlinburg TN, 37738  9/18/2017
6   $5,457   SFH 3 br/3.5 ba 2,375 sqft  Lot 68 Big Bear Ridge Rd, Gatlinburg TN, 37738  9/17/2017