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: $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
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 % 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