3804 WALSINGHAM DR
MEMPHIS, TN 38128
List Price
$115,000
Initial Investment
$31,338Purchase Price
$115,000
Down Payment
25%
Rent
$1,130
Total Return
$75,381
Annualized Return
29.6%
Cap Rate
7.5%
Gross Yield
11.8%
Cash Flow
$1,749
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
9,750
HOA
None
Flood Risk
Not Required
Nice 3br 2ba in established neighborhood now available! Needs some updates, but would be an excellent investment property! Vacant, easy to show. Seller will not make repairs. Selling as-is. No blind offers. No creative financing.
See more in Analysis
Pablo Pereyra
901 Realtor
TN Agent License #287154
Annual Financial Highlights
Expected Rent
$12,882Expenses
-$2,781Property Taxes
-$2,100Loan Payments
-$6,252Net Cash Flow
$1,749See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Caleb Parr
Agent License 340494
Renshaw Company, REALTORS
Agent License 340494
Renshaw Company, REALTORS
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
TN Brokerage License 264252
901 Realtor
TN Brokerage License 264252
SourceMemphis Area Association of Realtors
MLS #10194251
Last Updated: 04/14/2025 20:04
MLS #10194251
Last Updated: 04/14/2025 20:04