5301 Adney Gap Cv
Memphis, TN 38134
List Price
$140,000
Initial Investment
$36,788Purchase Price
$135,000
Down Payment
25%
Rent
$1,100
Total Return
$83,725
Annualized Return
27.0%
Cap Rate
5.9%
Gross Yield
9.8%
Cash Flow
$52
Appreciation
10.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
9,512
HOA
None
Flood Risk
Not Required
- Vacant Property
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,540Expenses
-$3,149Property Taxes
-$2,000Loan Payments
-$7,339Net Cash Flow
$52See more in Financials
Similar Listings