Feedback ..read more
Robert from Phoenix, AZ
Go Back
  Go
Property Data for:  131 Main Road, Maryville TN, 37804
SFH   For sale  change
3bd | 1ba
Ask Price:  $49,750
Est Value: $166,400
Discount: 70.10%
Est Rent: $1,200/mo
Cash Flow: $462/mo
Cash/Cash Return: 40.53%
FE-Score
980
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 % 1090
Insurance % 582
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 $166,400 (range: $129,000 - $199,900)
# Price Type/beds/bath/sqft Address Last seen
1   $162,900   SFH 3 br/2 ba 1,336 sqft  2519 Cinema Dr, Maryville TN, 37804  5/25/2017
2   $199,900   SFH 3 br/3 ba 3,655 sqft  312 Jackson Hills, Maryville TN, 37804  5/25/2017
3   $144,900   SFH 3 br/1 ba 1,240 sqft  2105 Compton Dr, Maryville TN, 37804  5/25/2017
4   $140,000   SFH 3 br/2 ba 1,752 sqft  2800 Wildwood Road, Maryville TN, 37804  5/25/2017
5   $129,000   SFH 3 br/2 ba 1,757 sqft  336 Caboose Ln, Maryville TN, 37804  5/25/2017
6   $169,900   SFH 3 br/2 ba 1,612 sqft  403 Temple Road, Maryville TN, 37804  5/10/2017
7   $194,900   SFH 3 br/2.5 ba 1,919 sqft  317 Wynberry CT, Maryville TN, 37804  5/25/2017
8   $180,000   SFH 3 br/2.5 ba 2,316 sqft  337 Candora Rd, Maryville TN, 37804  5/25/2017
Rent Comparables - Estimated Rent $1,200 (range: $1,000 - $1,500)
# 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  5/25/2017
2   $1,500   SFH 3 br/2 ba 1,757 sqft  336 Caboose Ln, Maryville TN, 37804  5/25/2017
3   $1,295   SFH 3 br/2 ba 1,952 sqft  4416 Wildwood Road, Maryville TN, 37804  3/17/2017
4   $1,100   SFH 3 br/2.5 ba 1,919 sqft  317 Wynberry CT, Maryville TN, 37804  5/25/2017
5   $1,100   SFH 3 br/2 ba 1,080 sqft  208 Tipton Ln, Maryville TN, 37804  5/25/2017
6   $1,250   SFH 3 br/1.5 ba 1,740 sqft  101 Mesa Road, Maryville TN, 37804  4/28/2017
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