Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  131 Main Road, Maryville TN, 37804
SFH   For sale  change
3bd | 1ba
Ask Price:  $49,750
Est Value: $169,900
Discount: 70.72%
Est Rent: $1,150/mo
Cash Flow: $418/mo
Cash/Cash Return: 36.66%
FE-Score
961
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 % 1110
Insurance % 594
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 $169,900 (range: $140,000 - $189,900)
# Price Type/beds/bath/sqft Address Last seen
1   $140,000   SFH 3 br/2 ba 1,752 sqft  2800 Wildwood Road, Maryville TN, 37804  4/22/2017
2   $189,900   SFH 3 br/1 ba 1,227 sqft  3708 Davis Ford Road, Maryville TN, 37804  4/22/2017
3   $169,900   SFH 3 br/2 ba 1,612 sqft  403 Temple Road, Maryville TN, 37804  4/22/2017
Rent Comparables - Estimated Rent $1,150 (range: $895 - $1,295)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,250   SFH 3 br/1 ba 1,740 sqft  101 Mesa Road, Maryville TN, 37804  4/22/2017
2   $1,100   SFH 3 br/1 ba 1,227 sqft  3708 Davis Ford Road, Maryville TN, 37804  4/22/2017
3   $1,295   SFH 3 br/2 ba 1,952 sqft  4416 Wildwood Road, Maryville TN, 37804  3/17/2017
4   $895   SFH 3 br/2 ba 2,323 sqft  2826 Willocks Avenue, Maryville TN, 37804  4/22/2017
5   $1,150   SFH 3 br/2 ba   208 Tipton Lane, Maryville TN, 37804  4/23/2017
6   $1,250   SFH 3 br/1 ba   101 Mesa Rd, Maryville TN, 37804  4/21/2017
7   $1,000   SFH 3 br/2 ba   1521 Cherry Drive, Maryville TN, 37804  2/1/2017
8   $1,150   SFH 3 br/   308 Cowan Street Maryville TN, Maryville TN, 37804  6/13/2016