1898 Goodhaven Dr
Memphis, TN 38116
List Price
$97,500
Initial Investment
$28,113Purchase Price
$90,000
Down Payment
25%
Rent
$975
Total Return
$51,551
Annualized Return
24.8%
Cap Rate
7.8%
Gross Yield
13%
Cash Flow
$1,566
Appreciation
8.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/25/2019
Lease End
10/31/2020
Lot Size
12,800
HOA
None
Flood Risk
Not Required
- 2018 New Roof, HVAC, water heater
- Tenant Occupied through October 2020
- Professionally Managed by Premier Property Management
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,115Expenses
-$3,256Property Taxes
-$1,400Loan Payments
-$4,893Net Cash Flow
$1,566See more in Financials
Similar Listings