1005 N Parkway
Memphis, TN 38105
List Price
$151,750
Initial Investment
$40,976Purchase Price
$126,500
Down Payment
25%
Rent
$1,600
Total Return
$71,067
Annualized Return
24.4%
Cap Rate
8.3%
Gross Yield
15.2%
Cash Flow
$2,901
Appreciation
8.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
04/28/2017
Lease End
04/30/2018
Property Type
Duplex
Lot Size
7,500
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,240Expenses
-$5,662Property Taxes
-$2,800Loan Payments
-$6,877Net Cash Flow
$2,901See more in Financials
Similar Listings