Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  3395 Brookcrest Cove, Memphis TN, 38128
SFH   For sale  change
3bd | 1.5ba
Ask Price:  $21,000
Est Value: $74,000
Discount: 71.62%
Est Rent: $895/mo
Cash Flow: $385/mo
Cash/Cash Return: 80.00%
FE-Score
981
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 % 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 $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  5/24/2017
2   $65,450   SFH 3 br/2 ba 1,310 sqft  3111 Robbiedon St, Memphis TN, 38128  5/24/2017
3   $74,000   SFH 3 br/2 ba   2382 Morning Vista, Memphis TN, 38128  1/26/2017
Rent Comparables - Estimated Rent $895 (range: $850 - $985)
# Rent Type/beds/bath/sqft Address Last seen
1   $850   SFH 3 br/2 ba   3376 Adrick Rd, Memphis TN, 38128  8/21/2016
2   $900   SFH 3 br/2 ba   4177 Sevella Rd, Memphis TN, 38128  5/20/2017
3   $950   SFH 3 br/2 ba   4187 Yale Rd, Memphis TN, 38128  6/28/2016
4   $850   SFH 3 br/2 ba 1,446 sqft  3401 Hanna, Memphis TN, 38128  12/3/2016
5   $850   SFH 3 br/2 ba 1,208 sqft  3372 Hanna Drive, Memphis TN, 38128  12/18/2016
6   $900   SFH 3 br/2 ba 1,140 sqft  3347 Hanna Dr, Memphis, TN, Memphis TN, 38128  12/10/2016
7   $900   SFH 3 br/2 ba 1,534 sqft  4231 Pin Oak Ave, Memphis TN, 38128  5/25/2017
8   $985   SFH 3 br/2 ba 1,637 sqft  4285 Beechcliff Ln, Memphis TN, 38128  9/3/2016
9   $895   SFH 3 br/2 ba   4278 Riche Rd, Memphis TN, 38128  7/22/2016
10   $895   SFH 3 br/2 ba 1,305 sqft  3325 Leschallas Drive, Memphis TN, 38128  5/25/2017