Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  4773 Royal Ridge Dr, Memphis TN, 38128
SFH   For sale  change
3bd | 1ba
Ask Price:  $10,000
Est Value: 
Discount:
Est Rent: $885/mo
Cash Flow: $511/mo
Cash/Cash Return: 223.02%
FE-Score
943
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 % 120
Insurance % 35
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $885 (range: $700 - $1,050)
# 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/2 ba   3309 Fairbanks St, Memphis TN, 38128  1/29/2018
4   $700   SFH 3 br/1 ba 1,767 sqft  3281 Fairbanks St, Memphis TN, 38128  7/21/2017
5   $1,050   SFH 3 br/2 ba   4250 Beechcliff Ln, Memphis TN, 38128  10/26/2017
6   $875   SFH 3 br/2 ba   3391 Kettlebrook, Memphis TN, 38128  3/17/2018
7   $875   SFH 3 br/2 ba 1,534 sqft  4231 Pin Oak Avenue, Memphis TN, 38128  9/14/2017
8   $895   SFH 3 br/ 1,449 sqft  3403 Kettlebrook Cove Memphis TN, Memphis TN, 38128  2/18/2018
9   $920   SFH 3 br/2 ba   3394 Leschallas Dr, Memphis TN, 38128  2/25/2018
10   $895   SFH 3 br/2 ba 1,305 sqft  3325 Leschallas Drive, Memphis TN, 38128  7/24/2017