3738 Mountain Terrace St
Memphis, TN 38127
List Price
$63,000
Initial Investment
$16,230Purchase Price
$58,000
Down Payment
25%
Rent
$750
Total Return
$40,502
Annualized Return
31.4%
Cap Rate
8.9%
Gross Yield
15.5%
Cash Flow
$1,468
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/01/2017
Lease End
08/30/2018
Lot Size
10,400
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$8,550Expenses
-$2,766Property Taxes
-$1,163Loan Payments
-$3,153Net Cash Flow
$1,468See more in Financials
Similar Listings