28 N McNeil St

Memphis, TN 38104
image0

4 bd, 2 ba | 2,698 sqft | Built in 1910

slider image
slider image
slider image
List Price
$149,900

Initial Investment

$38,378

Purchase Price

$139,000

Down Payment

25%

Rent

$1,500

Total Return

$65,643

Annualized Return

22.4%

Cap Rate

6.3%

Gross Yield

12.9%

Cash Flow

$319

Appreciation

8.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/09/2018

Lease End

03/31/2019

Property Type

Duplex

Lot Size

5,940

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,100

Expenses

-$4,925

Property Taxes

-$4,300

Loan Payments

-$7,557

Net Cash Flow

$319

See more in Financials

Similar Listings