3325 Douglass Ave
Memphis, TN 38111
List Price
$75,000
Initial Investment
$23,163Purchase Price
$85,000
Down Payment
25%
Rent
$700
Total Return
$37,293
Annualized Return
21.7%
Cap Rate
6.5%
Gross Yield
9.9%
Cash Flow
$404
Appreciation
7.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
12/16/2020
Lease End
M/M
Lot Size
7,650
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$7,980Expenses
-$2,081Property Taxes
-$874Loan Payments
-$4,621Net Cash Flow
$404See more in Financials
Similar Listings