102 Brandon Trl
Smyrna, TN 37167
List Price
$289,000
Initial Investment
$78,753Purchase Price
$289,000
Down Payment
25%
Rent
$1,900
Total Return
$173,537
Annualized Return
26.2%
Cap Rate
5.5%
Gross Yield
7.9%
Cash Flow
-$557
Appreciation
10.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
20,625
HOA
None
Flood Risk
Not Required
Great opportunity to build equity while living in this home! With some repairs already completed, including new plumbing, water line, HVAC, and updated ductwork within the past two years, this home is ready for your finishing touches. Nestled in a quiet neighborhood with homes listed at much higher prices, it's the perfect canvas for customization. Enjoy a private backyard retreat and take advantage of the prime location—within walking distance to the greenway and soccer park. Don't miss out on this fantastic value in a thriving community!"
See more in Analysis
Christopher Stjernholm
Trelora Realty, Inc.
AZ Agent License #359852
Annual Financial Highlights
Expected Rent
$21,660Expenses
-$3,855Property Taxes
-$2,650Loan Payments
-$15,712Net Cash Flow
-$557See 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:Rick Murr
Agent License 322035
United Real Estate Middle Tennessee
Agent License 322035
United Real Estate Middle Tennessee
Certified Agent Brokerage:Christopher Stjernholm
Trelora Realty, Inc.
AZ Brokerage License BR689329000
Trelora Realty, Inc.
AZ Brokerage License BR689329000
SourceRealTracs
MLS #2760127
Last Updated: 11/15/2024 18:11
MLS #2760127
Last Updated: 11/15/2024 18:11