Feedback ..read more
Halimna from Portland, OR
Go Back
  Go
Property Data for:  1441 Wiley Oakley Dr, Gatlinburg TN, 37738
SFH   For sale  change
3bd | 2ba | 1,986sf
Ask Price:  $49,900 $25/sf
Est Value: $225,100 $113/sf
Discount: 77.83%
Est Rent: $4,865/mo
Cash Flow: $3,431/mo
Cash/Cash Return: 300.07%
FE-Score
984
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 % 630
Insurance % 787
Association Dues (HOA) /mo
Maintenance % 2979
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 $225,100 (range: $125,000 - $424,900)
# Price Type/beds/bath/sqft Address Last seen
1   $259,900   SFH 3 br/4 ba 3,400 sqft  909 Black Wolf Way, Gatlinburg TN, 37738  2/7/2017
2   $225,900   SFH 3 br/2 ba 1,800 sqft  1864 Luzerne Dr, Gatlinburg TN, 37738  5/24/2017
3   $219,900   SFH 3 br/3.5 ba 1,920 sqft  1051 Wiley Oakley Drive, Gatlinburg TN, 37738  5/24/2017
4   $175,000   SFH 3 br/1.5 ba 1,267 sqft  1503 S Baden CT, Gatlinburg TN, 37738  5/24/2017
5   $215,000   SFH 3 br/3 ba 2,211 sqft  1104 Alpenrose Rd, Gatlinburg TN, 37738  1/26/2017
6   $239,900   SFH 3 br/3 ba 2,688 sqft  1820 W Arolla CT, Gatlinburg TN, 37738  11/29/2016
7   $229,900   SFH 3 br/3 ba 2,268 sqft  1407 N Arbon Ln, Gatlinburg TN, 37738  5/24/2017
8   $125,000   SFH 3 br/2 ba 1,440 sqft  1235 Ski Mountain Rd, Gatlinburg TN, 37738  2/7/2017
9   $324,900   SFH 3 br/4.5 ba 2,400 sqft  729 Wiley Oakley Drive, Gatlinburg TN, 37738  12/5/2016
10   $424,900   SFH 3 br/4 ba 3,368 sqft  1952 Saint Moritz Dr, Gatlinburg TN, 37738  5/24/2017
Rent Comparables - Estimated Rent $4,865 (range: $4,725 - $6,235)
# 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