Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  1026 Tom Hailey Blvd, La Vergne TN, 37086
SFH   Not for sale  change
3bd | 2ba | 1,000sf
Ask Price: 
Est Value: $102,500 $103/sf
Discount:
Est Rent: $795/mo
Cash Flow: -$36/mo
Cash/Cash Return: -1.55%
FE-Score
367
Today
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 % 800
Insurance % 358
Association Dues (HOA) /mo
Maintenance % 1500
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 $102,500 (range: $75,000 - $133,800)
# Price Type/beds/bath/sqft Address Last seen
1   $109,901   SFH 3 br/2 ba 1,100 sqft  3022 Ace Wintermeyer Dr, La Vergne TN, 37086  6/22/2014
2   $99,900   SFH 3 br/2 ba 1,296 sqft  1038 Tom Hailey Boulevard, La Vergne TN, 37086  11/23/2014
3   $124,500   SFH 3 br/2.5 ba 1,350 sqft  1033 Tom Hailey Boulevard, La Vergne TN, 37086  11/23/2014
4   $109,900   SFH 3 br/3 ba 1,344 sqft  1047 Tom Hailey Boulevard, La Vergne TN, 37086  11/23/2014
5   $127,972   SFH 3 br/2 ba 1,455 sqft  957 Tom Hailey Blvd, La Vergne TN, 37086  10/21/2014
6   $132,000   SFH 3 br/2.5 ba 1,400 sqft  1135 Geneil Lane, La Vergne TN, 37086  6/22/2014
7   $75,000   SFH 3 br/2.5 ba 1,410 sqft  276 Bill Stewart Boulevard, La Vergne TN, 37086  6/22/2014
8   $124,900   SFH 3 br/2 ba 1,263 sqft  1209 Elisha CT, La Vergne TN, 37086  6/7/2014
9   $133,800   SFH 3 br/2 ba 1,711 sqft  132 Berele Shepsele Lane, La Vergne TN, 37086  6/22/2014
10   $100,000   SFH 3 br/3 ba 1,632 sqft  231 Mary Joe Martin Drive, La Vergne TN, 37086  11/23/2014
Rent Comparables - Estimated Rent $795 (range: $695 - $1,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,200   SFH 3 br/2.5 ba 1,477 sqft  1030 Tom Hailey, La Vergne TN, 37086  10/6/2014
2   $825   SFH 3 br/2 ba 1,008 sqft  1205 Cliff Barnes Road, La Vergne TN, 37086  5/17/2014
3   $890   SFH 3 br/2 ba 1,568 sqft  222 Sue Ellen Drive, La Vergne TN, 37086  3/14/2014
4   $750   SFH 3 br/2 ba 1,088 sqft  1032 Ewing Way, La Vergne TN, 37086  6/1/2014
5   $699   SFH 3 br/2 ba 1,216 sqft  1328 Gary Lane, La Vergne TN, 37086  6/22/2014
6   $836   SFH 3 br/ 1,056 sqft  206 Sue Ellen Dr., La Vergne, TN, La Vergne TN, 37086  2/14/2014
7   $825   SFH 3 br/ 1,230 sqft  1411 Dollar Dr, La Vergne, TN, La Vergne TN, 37086  5/12/2014
8   $699   SFH 3 br/2 ba 924 sqft  822 Ray Krebbs Drive, La Vergne TN, 37086  3/14/2014
9   $750   SFH 3 br/2 ba 1,120 sqft  849 Ray Krebbs Drive, La Vergne TN, 37086  3/14/2014
10   $851   SFH 3 br/2 ba 1,152 sqft  1338 Gary Lane, La Vergne, TN, La Vergne TN, 37086  8/5/2014