3649 Suzanne Dr
Memphis, TN 38127
List Price
$79,500
Initial Investment
$25,035Purchase Price
$74,500
Down Payment
25%
Rent
$1,050
Total Return
$52,286
Annualized Return
28.7%
Cap Rate
10.1%
Gross Yield
16.9%
Cash Flow
$2,724
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/01/2019
Lease End
09/30/2020
Lot Size
9,425
HOA
None
Flood Risk
Not Required
- Full interior rehab including new cabinets, countertops, electrical panel, HVAC, sink, faucet, toilets, water heater, refinished hardwood floors, tile floors, tub, vanities, light fixtures, panel doors, door knobs, hand railing, and outlets
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,970Expenses
-$4,096Property Taxes
-$1,100Loan Payments
-$4,050Net Cash Flow
$2,724See more in Financials
Similar Listings