3470 Old Brownsville Rd

Bartlett, TN 38134
image0

3 bd, 2.5 ba | 1,944 sqft | Built in 1979

slider image
slider image
slider image
List Price
$180,000

Initial Investment

$49,549

Purchase Price

$180,000

Down Payment

25%

Rent

$1,499

Total Return

$114,779

Annualized Return

27.7%

Cap Rate

6.2%

Gross Yield

10.0%

Cash Flow

$756

Appreciation

10.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

05/25/2020

Lease End

06/30/2021

Lot Size

14,520

HOA

None

Flood Risk

Not Required

  • Less than $500 in immediate repairs costs, see inspection report in diligence vault
  • Attractive cap rate
  • Corner lot with large yard
  • Walking distance to Nesbit Park - Stanky Creek Trail
  • Get more insight into this market here

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,089

Expenses

-$4,047

Property Taxes

-$2,500

Loan Payments

-$9,786

Net Cash Flow

$756

See more in Financials

Similar Listings