165 Elm St
La Vergne, TN 37086
List Price
$270,000
Initial Investment
$73,575Purchase Price
$270,000
Down Payment
25%
Rent
$1,860
Total Return
$216,719
Annualized Return
31.9%
Cap Rate
5.9%
Gross Yield
8.3%
Cash Flow
$301
Appreciation
12.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
0
HOA
None
Flood Risk
High Risk - Zone AE
This all brick home on a corner lot is structurally sound and ready for cosmetic updates! Great opportunity for the savvy, investor, or budget conscious buyer looking to build some sweat equity and customize the home to their liking! Enjoy the large fully-fenced backyard, formal living room, spacious kitchen/ combined dining area open bonus room. Planked attic storage. Expanded driveway offers plenty of parking space. Shed conveys. The home does have cigarette smell and would need an interior deep clean, fresh paint, etc to remove. Great deal for the area and the price reflects work needed.
See more in Analysis
Christopher Stjernholm
Trelora Realty, Inc.
AZ Agent License #359852
Annual Financial Highlights
Expected Rent
$21,204Expenses
-$3,774Property Taxes
-$2,450Loan Payments
-$14,679Net Cash Flow
$301See 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:Mark Lewis
Agent License 424913, 367188
Mark Spain Real Estate
Agent License 424913, 367188
Mark Spain Real Estate
Certified Agent Brokerage:Christopher Stjernholm
Trelora Realty, Inc.
AZ Brokerage License BR689329000
Trelora Realty, Inc.
AZ Brokerage License BR689329000
SourceRealTracs
MLS #2803639
Last Updated: 03/13/2025 19:03
MLS #2803639
Last Updated: 03/13/2025 19:03