3514 Bishops Gate Dr
Memphis, TN 38115
List Price
$80,323
Initial Investment
$16,600Purchase Price
$60,000
Down Payment
25%
Rent
$927
Total Return
$41,071
Annualized Return
32.2%
Cap Rate
9.8%
Gross Yield
18.5%
Cash Flow
$1,991
Appreciation
8.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/17/2017
Lease End
10/31/2018
Lot Size
3,006
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,568Expenses
-$3,715Property Taxes
-$1,600Loan Payments
-$3,262Net Cash Flow
$1,991See more in Financials
Similar Listings