3082 Overton Crossing St
Memphis, TN 38127
List Price
$65,000
Initial Investment
$17,371Purchase Price
$62,500
Down Payment
25%
Rent
$825
Total Return
$44,456
Annualized Return
32.1%
Cap Rate
9.1%
Gross Yield
15.8%
Cash Flow
$1,712
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/01/2019
Lease End
01/31/2020
Lot Size
15,807
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,405Expenses
-$3,095Property Taxes
-$1,200Loan Payments
-$3,398Net Cash Flow
$1,712See more in Financials
Similar Listings