3078 Capri Rd
(Duplicated 80173)
Memphis, TN 38118
List Price
$85,000
Initial Investment
$22,166Purchase Price
$80,000
Down Payment
25%
Rent
$925
Total Return
$52,655
Annualized Return
29.8%
Cap Rate
8.2%
Gross Yield
13.9%
Cash Flow
$1,546
Appreciation
9.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
7,800
HOA
None
Flood Risk
Not Required
- New 30 year roof
- New Goodman HVAC
- New water heater
- New electrical and plumbing updates
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,545Expenses
-$3,050Property Taxes
-$1,600Loan Payments
-$4,349Net Cash Flow
$1,546See more in Financials
Similar Listings