3497 Mountain Terrace St
Memphis, TN 38127
List Price
$71,000
Initial Investment
$19,531Purchase Price
$68,500
Down Payment
25%
Rent
$850
Total Return
$47,334
Annualized Return
30.7%
Cap Rate
8.8%
Gross Yield
14.9%
Cash Flow
$1,708
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/01/2017
Lease End
06/30/2018
Lot Size
10,710
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,690Expenses
-$2,992Property Taxes
-$1,266Loan Payments
-$3,724Net Cash Flow
$1,708See more in Financials
Similar Listings