Feedback ..read more
Mark from Memphis, TN
Go Back
  Go
Property Data for:  3395 Brookcrest Cove, Memphis TN, 38128
SFH   For sale  change
3bd | 1ba | 960sf
Ask Price:  $35,000 $36/sf
Est Value: $104,900 $109/sf
Discount: 66.63%
Est Rent: $795/mo
Cash Flow: $239/mo
Cash/Cash Return: 29.85%
FE-Score
963
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 % 1280
Insurance % 367
Association Dues (HOA) /mo
Maintenance % 1440
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 $104,900 (range: $65,400 - $139,900)
# Price Type/beds/bath/sqft Address Last seen
1   $76,900   SFH 3 br/2 ba 1,998 sqft  3178 Coleman, Memphis TN, 38128  6/11/2017
2   $118,000   SFH 3 br/ 2,068 sqft  4361 Tena Dr, Memphis TN, 38128  6/11/2017
3   $65,450   SFH 3 br/2 ba 1,310 sqft  3111 Robbiedon St, Memphis TN, 38128  6/11/2017
4   $104,900   SFH 3 br/2 ba   3175 Joslyn, Memphis TN, 38128  6/11/2017
5   $139,900   SFH 3 br/2 ba   5384 Blue Ridge, Memphis TN, 38128  6/11/2017
Rent Comparables - Estimated Rent $795 (range: $795 - $1,075)
# Rent Type/beds/bath/sqft Address Last seen
1   $850   SFH 3 br/2 ba 1,446 sqft  3401 Hanna, Memphis TN, 38128  12/3/2016
2   $900   SFH 3 br/2 ba 1,140 sqft  3347 Hanna Dr, Memphis, TN, Memphis TN, 38128  12/10/2016
3   $850   SFH 3 br/2 ba 1,208 sqft  3372 Hanna Drive, Memphis TN, 38128  12/18/2016
4   $895   SFH 3 br/2 ba 1,305 sqft  3325 Leschallas Drive, Memphis TN, 38128  5/28/2017
5   $795   SFH 3 br/2 ba 1,801 sqft  3338 Coleman, Memphis TN, 38128  1/11/2017
6   $995   SFH 3 br/2 ba 1,579 sqft  3066 Overbrook, Memphis TN, 38128  1/11/2017
7   $995   SFH 3 br/2 ba 1,935 sqft  4543 Craigmont, Memphis TN, 38128  11/27/2016
8   $825   SFH 3 br/2 ba 1,200 sqft  3081 Earnett, Memphis TN, 38128  5/28/2017
9   $1,075   SFH 3 br/2 ba 1,464 sqft  3198 Bluefield St, Memphis TN, 38128  5/28/2017
10   $895   SFH 3 br/2 ba 1,479 sqft  4824 Jasper, Memphis TN, 38128  5/28/2017