Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  1441 Wiley Oakley Dr, Gatlinburg TN, 37738
SFH   For sale  change
3bd
Ask Price:  $194,000
Est Value: $161,500
Discount: -20.12%
Est Rent: $1,680/mo
Cash Flow: $240/mo
Cash/Cash Return: 5.41%
FE-Score
495
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 % 565
Association Dues (HOA) /mo
Maintenance % 1950
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 $161,500 (range: $104,900 - $299,900)
# Price Type/beds/bath/sqft Address Last seen
1   $155,000   SFH 3 br/1.5 ba 1,267 sqft  1503 S Baden CT, Gatlinburg TN, 37738  10/20/2017
2   $225,900   SFH 3 br/2 ba 1,800 sqft  1864 Luzerne Dr, Gatlinburg TN, 37738  12/7/2017
3   $149,000   SFH 3 br/2 ba 1,504 sqft  1439 N Arbon Ln, Gatlinburg TN, 37738  10/23/2017
4   $142,500   SFH 3 br/2 ba 1,625 sqft  1235 Ski Mountain Rd, Gatlinburg TN, 37738  2/11/2018
5   $168,000   SFH 3 br/2 ba   609 Sunset Ln, Gatlinburg TN, 37738  9/26/2017
6   $299,900   SFH 3 br/1.5 ba 1,425 sqft  1009 Laurel Hollow Way, Gatlinburg TN, 37738  2/23/2018
7   $104,900   SFH 3 br/2 ba 1,120 sqft  947 Ski Mountain Rd, Gatlinburg TN, 37738  10/29/2017
8   $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 $1,680 (range: $940 - $3,580)
# 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   $3,007   SFH 3 br/3 ba   320 Cottage Dr, Gatlinburg TN, 37738  11/26/2017
3   $3,582   SFH 3 br/2 ba   1260 Ski View Drive Unit #5304, Gatlinburg TN, 37738  2/12/2018
4   $943   SFH 3 br/ 1,250 sqft  842 N. Parkway Jackson TN, Gatlinburg TN, 37738  2/18/2018
5   $2,657   SFH 3 br/1.5 ba 1,425 sqft  1009 Laurel Hollow Way, Gatlinburg TN, 37738  2/23/2018
6   $1,200   SFH 3 br/3 ba 2,928 sqft  715 Upper Windsor Way, Gatlinburg TN, 37738  2/23/2018
7   $1,200   SFH 3 br/3 ba 2,232 sqft  541johnson Lane 541 Johnson Lane, Gatlinburg TN, 37738  1/21/2018
8   $1,200   SFH 3 br/4 ba 3,000 sqft  541johnson Lane 541 Johnson Lane, Gatlinburg TN, 37738  2/23/2018