Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  3413 Plum Road, Memphis TN, 38128
SFH   For sale  change
3bd | 1ba | 1,053sf
Ask Price:  $36,900 $35/sf
Est Value: $74,000 $70/sf
Discount: 50.14%
Est Rent: $795/mo
Cash Flow: $259/mo
Cash/Cash Return: 30.72%
FE-Score
948
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 % 900
Insurance % 259
Association Dues (HOA) /mo
Maintenance % 1579
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 $74,000 (range: $65,400 - $76,900)
# Price Type/beds/bath/sqft Address Last seen
1   $76,900   SFH 3 br/2 ba 1,998 sqft  3178 Coleman, Memphis TN, 38128  3/28/2017
2   $65,450   SFH 3 br/2 ba 1,310 sqft  3111 Robbiedon St, Memphis TN, 38128  3/28/2017
3   $74,000   SFH 3 br/2 ba   2382 Morning Vista, Memphis TN, 38128  1/26/2017
Rent Comparables - Estimated Rent $795 (range: $795 - $985)
# Rent Type/beds/bath/sqft Address Last seen
1   $895   SFH 3 br/2 ba 1,965 sqft  4130 Adrick Cove, Memphis TN, 38128  5/11/2016
2   $850   SFH 3 br/2 ba 1,446 sqft  3401 Hanna, Memphis TN, 38128  12/3/2016
3   $900   SFH 3 br/2 ba 1,140 sqft  3347 Hanna Dr, Memphis, TN, Memphis TN, 38128  12/10/2016
4   $850   SFH 3 br/2 ba 1,208 sqft  3372 Hanna Drive, Memphis TN, 38128  12/18/2016
5   $985   SFH 3 br/2 ba 1,637 sqft  4285 Beechcliff Ln, Memphis TN, 38128  9/3/2016
6   $850   SFH 3 br/2 ba 1,330 sqft  3412 Coleman Rd, Memphis TN, 38128  9/19/2016
7   $795   SFH 3 br/2 ba 1,801 sqft  3338 Coleman, Memphis TN, 38128  1/11/2017
8   $795   SFH 3 br/2 ba 1,385 sqft  3459 Powers, Memphis TN, 38128  10/13/2016
9   $950   SFH 3 br/2 ba 1,612 sqft  2990 East Road, Memphis TN, 38128  7/29/2016
10   $895   SFH 3 br/2 ba 1,683 sqft  3097 Coleman Road, Memphis TN, 38128  9/15/2016