3401 Bradcrest Dr
Memphis, TN 38128
List Price
$135,000
Initial Investment
$36,788Purchase Price
$135,000
Down Payment
25%
Rent
$1,140
Total Return
$80,864
Annualized Return
26.8%
Cap Rate
6.4%
Gross Yield
10.1%
Cash Flow
$616
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
8,125
HOA
None
Flood Risk
Not Required
Investors only! Tenant occupied property available in Raleigh. Four bedroom one and a half bathroom home that would be a perfect addition to your rental portfolio. Home is professionally managed (lease, ledger, and repair history available upon request). Home was rehabbed in Spring 2025 and is in good shape! ONLINE VIDEO AVAILALBE UPON REQUEST. Home is currently rented at $1150. Property is located near the brand new Amazon & Nike warehouse facilities! Great long term location with stable job opportunities. Photos are from Spring 2025 (prior to tenant moving inside the property). No sign in the yard, make offers contingent on interior inspection. No wholesalers or assignments, seller isn't interested in owner financing, creative financing, or subject to offers. Cash or conventional financed offers only please.
See more in Analysis
Pablo Pereyra
901 Realtor
TN Agent License #287154
Annual Financial Highlights
Expected Rent
$12,996Expenses
-$2,591Property Taxes
-$2,450Loan Payments
-$7,339Net Cash Flow
$616See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Tyler Tapley
Agent License 296080
Crye-Leike, Inc., REALTORS
Agent License 296080
Crye-Leike, Inc., REALTORS
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
TN Brokerage License 264252
901 Realtor
TN Brokerage License 264252
SourceMemphis Area Association of Realtors
MLS #10194437
Last Updated: 04/16/2025 20:04
MLS #10194437
Last Updated: 04/16/2025 20:04