1120 Cella St
Memphis, TN 38114
List Price
$98,000
Initial Investment
$26,705Purchase Price
$98,000
Down Payment
25%
Rent
$860
Total Return
$54,178
Annualized Return
26.1%
Cap Rate
7.1%
Gross Yield
10.5%
Cash Flow
$1,133
Appreciation
8.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
5,000
HOA
None
Flood Risk
Not Required
Looking for your first home or your next cash-flowing rental? This beautiful renovated home is move-in ready. Schedule your appointment today.
See more in Analysis
Pablo Pereyra
901 Realtor
TN Agent License #287154
Annual Financial Highlights
Expected Rent
$9,804Expenses
-$1,993Property Taxes
-$1,350Loan Payments
-$5,328Net Cash Flow
$1,133See 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:Vivian Denogean
Agent License 355539
Fast Track Realty, LLC
Agent License 355539
Fast Track Realty, LLC
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
TN Brokerage License 264252
901 Realtor
TN Brokerage License 264252
SourceMemphis Area Association of Realtors
MLS #10194327
Last Updated: 04/15/2025 17:04
MLS #10194327
Last Updated: 04/15/2025 17:04