4720 Mary Way Cosby, Tennessee, 37722-3942
3 bed • 2 bath • 8 guests
Est. $1,271/mo
This property is for sale!
Contact Agent
$60,265
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$21,475
Profit
Revenue
$60,265
Operating Expenses
$20,914
Operating Income
$39,351
Mortgage & Taxes
$17,876
Profit (Cash Flow)
$21,475
$69,450
Cash Investment
Down Payment
$53,000
Renos & Furnishing
$8,500
Closing Costs
$7,950
Total
$69,450
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30.92%
Cap Rate
14.84%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$12,577
Deductible property tax
$2,623
Your total deduction
$9,257
Your adjusted annual income
$150,000 - $9,257 = $140,743
Taxes on $140,743 (30%)
$42,223
Your old tax bill
$45,000
Your new tax bill
$42,223
Estimated tax savings
$2,777
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
29,621 sqft
Year built:
2002
Size:
1,568 sqft
Type:
MOBILE
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-active
- Property Use: Mobile Home
- Stories: 0
- Lot size: 29,621 sqft
- Building area: 1,568 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 078078E A 00600
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $16,600
- County Est. Land Value: $14,400
- Assessed Land Value: $3,600
- County Est. Structure Value: $52,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/02/21 | $98,531 | 0% | Leonard Dale Ellison, Judith Reisinger Elliosn |
Ownership
- Name: Ellison Leonard Dale
- Owner Occupied: No
- Owner Mailing Address: 5166 Jones Cove Rd, Cosby, Tn 37722
- Years Owned: 18
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 0%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: N/A