3976 Stillwood Dr
Memphis, TN 38128
List Price
$85,000
Initial Investment
$22,111Purchase Price
$78,500
Down Payment
25%
Rent
$875
Total Return
$50,110
Annualized Return
28.3%
Cap Rate
7.6%
Gross Yield
13.4%
Cash Flow
$1,076
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/30/2013
Lease End
11/30/2019
Lot Size
9,375
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,975Expenses
-$3,032Property Taxes
-$1,600Loan Payments
-$4,268Net Cash Flow
$1,076See more in Financials
Similar Listings