Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  131 Main Road, Maryville TN, 37804
SFH   For sale  change
3bd | 1ba
Ask Price:  $49,750
Est Value: $199,900
Discount: 75.11%
Est Rent: $1,220/mo
Cash Flow: $450/mo
Cash/Cash Return: 39.52%
FE-Score
983
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 % 1310
Insurance % 699
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 $199,900 (range: $139,900 - $224,900)
# Price Type/beds/bath/sqft Address Last seen
1   $199,900   SFH 3 br/3 ba 3,655 sqft  312 Jackson Hills, Maryville TN, 37804  8/31/2017
2   $199,900   SFH 3 br/1.5 ba 2,136 sqft  621 Mount Lebanon Rd, Maryville TN, 37804  2/21/2018
3   $139,900   SFH 3 br/2 ba 1,608 sqft  905 Micah St, Maryville TN, 37804  2/21/2018
4   $224,900   SFH 3 br/2 ba 1,674 sqft  1412 Tainan Dr, Maryville TN, 37804  2/21/2018
Rent Comparables - Estimated Rent $1,220 (range: $795 - $1,525)
# Rent Type/beds/bath/sqft Address Last seen
1   $850   SFH 3 br/ 1,156 sqft  431 Loudon Avenue Maryville TN, Maryville TN, 37804  11/3/2017
2   $795   SFH 3 br/ 1,200 sqft  200 Mavis Lane Maryville VA, Maryville TN, 37804  9/17/2017
3   $1,525   SFH 3 br/2 ba   2706 Barsha Fields Lane, Maryville TN, 37804  5/29/2017
4   $1,250   SFH 3 br/1 ba 1,740 sqft  101 Mesa Road, Maryville TN, 37804  5/28/2017
5   $1,195   SFH 3 br/1.5 ba 2,136 sqft  621 Mount Lebanon Rd, Maryville TN, 37804  2/21/2018
6   $1,300   SFH 3 br/2 ba 1,674 sqft  1412 Tainan Dr, Maryville TN, 37804  2/21/2018
7   $1,195   SFH 3 br/2 ba 1,608 sqft  905 Micah St, Maryville TN, 37804  2/21/2018
8   $1,295   SFH 3 br/2 ba 1,952 sqft  4416 Wildwood Road, Maryville TN, 37804  3/17/2017