3869 Wordsworth Ave
Memphis, TN 38128
List Price
$101,000
Initial Investment
$26,978Purchase Price
$99,000
Down Payment
25%
Rent
$850
Total Return
$58,775
Annualized Return
26.5%
Cap Rate
6.3%
Gross Yield
10.3%
Cash Flow
$353
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2020
Lease End
10/31/2021
Lot Size
8,500
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,690Expenses
-$2,555Property Taxes
-$1,400Loan Payments
-$5,382Net Cash Flow
$353See more in Financials
Similar Listings