3777 Walsingham Dr

Memphis, TN 38128
image0

3 bd, 2 ba | 1,042 sqft | Built in 1978

slider image
slider image
slider image
List Price
$60,000

Initial Investment

$16,895

Purchase Price

$60,000

Down Payment

25%

Rent

$750

Total Return

$41,394

Annualized Return

30.8%

Cap Rate

8.6%

Gross Yield

15%

Cash Flow

$1,404

Appreciation

9.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/20/2018

Lease End

06/30/2019

Lot Size

8,568

HOA

None

Flood Risk

Not Required

  • Seller to provide a $2,000 concession at closing for aging AC/furnace, with a qualified offer

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$8,550

Expenses

-$2,684

Property Taxes

-$1,200

Loan Payments

-$3,262

Net Cash Flow

$1,404

See more in Financials

Similar Listings