Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  4773 Royal Ridge Dr, Memphis TN, 38128
SFH   Not for sale  change
3bd | 1ba | 948sf
Ask Price: 
Est Value: $88,500 $93/sf
Discount:
Est Rent: $735/mo
Cash Flow: -$34/mo
Cash/Cash Return: -1.70%
FE-Score
420
Today
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 % 1080
Insurance % 309
Association Dues (HOA) /mo
Maintenance % 1422
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 $88,500 (range: $65,400 - $118,000)
# Price Type/beds/bath/sqft Address Last seen
1   $76,900   SFH 3 br/2 ba 1,998 sqft  3178 Coleman, Memphis TN, 38128  2/22/2018
2   $118,000   SFH 3 br/ 2,068 sqft  4361 Tena Dr, Memphis TN, 38128  12/3/2017
3   $65,450   SFH 3 br/2 ba 1,310 sqft  3111 Robbiedon St, Memphis TN, 38128  8/29/2017
4   $88,500   SFH 3 br/2 ba   4719 Priscilla, Memphis TN, 38128  9/1/2017
5   $104,900   SFH 3 br/2 ba   3175 Joslyn, Memphis TN, 38128  9/4/2017
Rent Comparables - Estimated Rent $735 (range: $700 - $1,020)
# Rent Type/beds/bath/sqft Address Last seen
1   $900   SFH 3 br/2 ba 1,425 sqft  4177 Sevella Road, Memphis TN, 38128  9/14/2017
2   $825   SFH 3 br/2 ba 1,329 sqft  4182 Yale, Memphis TN, 38128  6/27/2017
3   $700   SFH 3 br/1 ba 1,767 sqft  3281 Fairbanks St, Memphis TN, 38128  7/21/2017
4   $875   SFH 3 br/2 ba 1,534 sqft  4231 Pin Oak Avenue, Memphis TN, 38128  9/14/2017
5   $895   SFH 3 br/ 1,449 sqft  3403 Kettlebrook Cove Memphis TN, Memphis TN, 38128  2/18/2018
6   $895   SFH 3 br/2 ba 1,305 sqft  3325 Leschallas Drive, Memphis TN, 38128  7/24/2017
7   $1,023   SFH 3 br/2 ba 1,537 sqft  3505 Coleman, Memphis TN, 38128  9/14/2017
8   $895   SFH 3 br/ 1,527 sqft  3455 Bowman Memphis TN, Memphis TN, 38128  11/4/2017
9   $995   SFH 3 br/ 1,579 sqft  3066 Overbrook Memphis TN, Memphis TN, 38128  7/7/2017
10   $825   SFH 3 br/2 ba 1,200 sqft  3081 Earnett, Memphis TN, 38128  9/14/2017