3297 Dawn Dr Memphis, TN 38127
3bd, 1ba | 1,330sqft | Built in 1950
Expand
Initial Investment
$60,615
List Price: $58,000
Purchase Price
$58,000
Down Payment
100%
Rent
$700

Total Return
$25,008
Annualized Return
8.2%
Cap Rate
8.7%
Gross Yield
14.5%
Cash Flow
$4,558
Appreciation
1.8%
Gross Yield
14.5%
 
Cap Rate
8.7%
 
Cash on Cash
7.5%
 
Ann. Return
8.2%
in 5 years
Initial Investment
$60,615
Purchase Price
$58,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,745
Total Return
$25,008
Appreciation
1.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $4,558 $4,870 $5,203 $6,052
Monthly $380 $406 $434 $504
Property Value in 2024
$63,467
Loan Balance
$0
Disposition Fees
-$2,221

Sale Proceeds
$61,246

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $24,377
$406/mo
$52,925
$441/mo
$124,385
$518/mo
$220,422
$612/mo
Cumulative Appreciation Gain $5,467
$15,576
$40,880
$74,886
Equity Build Up $58,000
$58,000
$58,000
$58,000
Total Investment Value $87,844
$126,501
$223,265
$353,308