5871 Pebble Beach Ave
Memphis, TN 38115
List Price
$129,500
Initial Investment
$32,598Purchase Price
$118,000
Down Payment
25%
Rent
$1,171
Total Return
$68,314
Annualized Return
26.9%
Cap Rate
7.3%
Gross Yield
11.9%
Cash Flow
$1,560
Appreciation
8.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/20/2019
Lease End
06/30/2020
Lot Size
7,946
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,349Expenses
-$3,574Property Taxes
-$1,800Loan Payments
-$6,415Net Cash Flow
$1,560See more in Financials
Similar Listings