3777 Walsingham Dr
Memphis, TN 38128
List Price
$115,000
Initial Investment
$26,841Purchase Price
$98,500
Down Payment
25%
Rent
$1,075
Total Return
$67,002
Annualized Return
30.8%
Cap Rate
8.0%
Gross Yield
13.1%
Cash Flow
$1,957
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
8,568
HOA
None
Flood Risk
Not Required
- Get more insight into this market here
- 3 bedroom / 2 bath
- Spacious rooms, including a large eat-in kitchen, a cozy living room, and nice yard
- Located close to schools, parks, restaurants and markets
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,255Expenses
-$3,343Property Taxes
-$1,600Loan Payments
-$5,355Net Cash Flow
$1,957See more in Financials
Similar Listings