7028 Cobblestone Dr
Memphis, TN 38125
List Price
$120,000
Initial Investment
$30,530Purchase Price
$100,000
Down Payment
25%
Rent
$1,150
Total Return
$65,022
Annualized Return
27.0%
Cap Rate
7.5%
Gross Yield
13.8%
Cash Flow
$1,364
Appreciation
10.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2016
Lease End
09/30/2018
Lot Size
13,375
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,110Expenses
-$4,009Property Taxes
-$2,300Loan Payments
-$5,437Net Cash Flow
$1,364See more in Financials
Similar Listings