1484 Bryan St
Memphis, TN 38108
List Price
$70,000
Initial Investment
$71,306Purchase Price
$69,000
Down Payment
100%
Rent
$785
Total Return
$56,351
Annualized Return
13.8%
Cap Rate
8.4%
Gross Yield
13.7%
Cash Flow
$5,256
Appreciation
8.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2019
Lease End
09/30/2022
Lot Size
7,500
HOA
None
Flood Risk
Not Required
- Attractive cap rate
- Near churches and schools
- Located in a quiet, wooded area
See more in Analysis
Annual Financial Highlights
Expected Rent
$8,949Expenses
-$2,693Property Taxes
-$1,000Loan Payments
$0Net Cash Flow
$5,256See more in Financials
Similar Listings