3858 Camelia Cv
Memphis, TN 38115
List Price
$80,000
Initial Investment
$20,789Purchase Price
$73,500
Down Payment
25%
Rent
$850
Total Return
$45,479
Annualized Return
28.5%
Cap Rate
8.4%
Gross Yield
13.9%
Cash Flow
$1,615
Appreciation
8.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/10/2019
Lease End
07/09/2020
Lot Size
7,680
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,690Expenses
-$2,980Property Taxes
-$1,100Loan Payments
-$3,996Net Cash Flow
$1,615See more in Financials
Similar Listings