319 Burwood Dr
Memphis, TN 38109
List Price
$80,000
Initial Investment
$23,883Purchase Price
$73,000
Down Payment
25%
Rent
$890
Total Return
$40,626
Annualized Return
23.6%
Cap Rate
8.1%
Gross Yield
14.6%
Cash Flow
$1,310
Appreciation
8.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/07/2017
Lease End
07/31/2019
Lot Size
7,800
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,146Expenses
-$3,368Property Taxes
-$1,500Loan Payments
-$3,969Net Cash Flow
$1,310See more in Financials
Similar Listings