402 Wichita Dr
Smyrna, TN 37167
List Price
$299,900
Initial Investment
$81,723Purchase Price
$299,900
Down Payment
25%
Rent
$2,510
Total Return
$196,425
Annualized Return
28.8%
Cap Rate
6.6%
Gross Yield
10.0%
Cash Flow
$2,394
Appreciation
10.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Property Type
Townhouse
Lot Size
0
HOA
$152/mo
Flood Risk
Not Required
Spend the holidays in your new townhome priced well below comps! Move-in ready featuring NEW energy-efficient windows, NEW hot water heater, and NEW HVAC!!! Washer/dryer and fridge included! Spacious open concept with bright expansive living room overlooking back patio! Generously sized kitchen, complete with island providing extra countertop space for all those holiday guests! Designated dining area extends the gathering space or sit at the bar seating for a more casual vibe. Extra-large bedrooms, each with their own private bathroom & double vanities- perfect for families, roommates, and guests! Oversized upstairs landing for office, fitness area, or play space. One-car garage and fenced back patio offer you privacy, extra storage, and perfect spots for hobbies! ASK ABOUT 1% OFF YOUR RATE w/preferred lender! You won't find more for your money in all of Rutherford Co! Do not miss this one!
See more in Analysis
Christopher Stjernholm
Trelora Realty, Inc.
AZ Agent License #359852
Annual Financial Highlights
Expected Rent
$28,614Expenses
-$7,216Property Taxes
-$2,700Loan Payments
-$16,304Net Cash Flow
$2,394See 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:David Huffaker
Agent License 293136
The Huffaker Group, LLC
Agent License 293136
The Huffaker Group, LLC
Certified Agent Brokerage:Christopher Stjernholm
Trelora Realty, Inc.
AZ Brokerage License BR689329000
Trelora Realty, Inc.
AZ Brokerage License BR689329000
SourceRealTracs
MLS #2760508
Last Updated: 11/16/2024 16:11
MLS #2760508
Last Updated: 11/16/2024 16:11