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: $212,900
Discount: 76.63%
Est Rent: $1,195/mo
Cash Flow: $419/mo
Cash/Cash Return: 36.78%
FE-Score
967
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 % 1390
Insurance % 745
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 $212,900 (range: $165,000 - $289,900)
# Price Type/beds/bath/sqft Address Last seen
1   $289,900   SFH 3 br/1.5 ba 2,136 sqft  621 Mount Lebanon Rd, Maryville TN, 37804  4/10/2018
2   $212,900   SFH 3 br/2 ba 1,608 sqft  905 Micah St, Maryville TN, 37804  4/19/2018
3   $249,900   SFH 3 br/2.5 ba 1,810 sqft  225 Covington Ln, Maryville TN, 37804  4/19/2018
4   $199,000   SFH 3 br/4 ba 4,914 sqft  215 Whistlestop Lane, Maryville TN, 37804  4/19/2018
5   $165,000   SFH 3 br/2 ba   2033 Sequoyah Avenue, Maryville TN, 37804  4/10/2018
Rent Comparables - Estimated Rent $1,195 (range: $795 - $1,695)
# 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  4/10/2018
6   $1,195   SFH 3 br/2 ba 1,608 sqft  905 Micah St, Maryville TN, 37804  4/19/2018
7   $850   SFH 3 br/2.5 ba 1,810 sqft  225 Covington Ln, Maryville TN, 37804  4/19/2018
8   $1,695   SFH 3 br/4 ba 4,914 sqft  215 Whistlestop Lane, Maryville TN, 37804  4/19/2018