1769 Capri St
Memphis, TN 38117
List Price
$82,000
Initial Investment
$21,528Purchase Price
$79,000
Down Payment
25%
Rent
$895
Total Return
$47,100
Annualized Return
27.6%
Cap Rate
7.5%
Gross Yield
13.6%
Cash Flow
$1,043
Appreciation
8.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/28/2018
Lease End
06/30/2019
Lot Size
7,150
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,203Expenses
-$3,165Property Taxes
-$1,700Loan Payments
-$4,295Net Cash Flow
$1,043See more in Financials
Similar Listings