3722 Fern Ridge Road

Memphis, TN 38115
image0

2 bd, 2.5 ba | 1,392 sqft | Built in 1985

slider image
slider image
slider image
List Price
$109,900

Initial Investment

$28,885

Purchase Price

$106,000

Down Payment

25%

Rent

$960

Total Return

$57,384

Annualized Return

25.2%

Cap Rate

6.5%

Gross Yield

10.9%

Cash Flow

$576

Appreciation

8.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

11/13/2020

Lease End

11/30/2022

Lot Size

3,790

HOA

None

Flood Risk

Not Required

  • Seller is repairing the items listed below:
(1) Exterior Walls: Damage to the siding, trim, and fascia board can allow for water intrusion. Broken glass at front bay window can also allow for water and pest intrusion.
(2) Roofing: Damaged/raised shingles noted on the roof which can allow water intrusion to the interior.
(3) Garage/Carport: Bottom of the South garage wall indicates water intrusion and siding damage on the interior.
(4) Common Areas: Water stain on the living room ceiling and small amount of wood-destroying organism evidence located at the back door area’s baseboard.
(5) Kitchen: Water staining on the kitchen ceiling.
(6) Bathrooms: Moisture staining around electric fan in bathroom 3.
(7) Attic: Exhaust duct venting in the attic which will cause moisture buildup.
  • Lease renews every November
  • Insurance fee included in monthly rent of 9.50
  • Quiet, residential neighborhood nearby shopping, dining, and public transportation
  • 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

$10,938

Expenses

-$2,899

Property Taxes

-$1,700

Loan Payments

-$5,763

Net Cash Flow

$576

See more in Financials

Similar Listings