2610 Derbyshire Avenue

Memphis, TN 38127
image0

3 bd, 1 ba | 1,077 sqft | Built in 1974

slider image
slider image
slider image
List Price
$90,000

$10K

Initial Investment

$23,163

Purchase Price

$85,000

Down Payment

25%

Rent

$950

Total Return

$57,962

Annualized Return

31.0%

Cap Rate

8.2%

Gross Yield

13.4%

Cash Flow

$1,771

Appreciation

9.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

09/01/2021

Lease End

08/31/2023

Lot Size

10,794

HOA

None

Flood Risk

Not Required

  • Get more insight into this market here
  • 3 bedrooms / 1 bath
  • Close to schools, restaurants, markets and golf courses
  • Rent increases to $950 on September 1, 2022

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$10,830

Expenses

-$3,038

Property Taxes

-$1,400

Loan Payments

-$4,621

Net Cash Flow

$1,771

See more in Financials

Similar Listings