4230 Kerwin Dr
Memphis, TN 38128
List Price
$62,000
Initial Investment
$19,742Purchase Price
$60,000
Down Payment
25%
Rent
$725
Total Return
$39,634
Annualized Return
27.1%
Cap Rate
8.9%
Gross Yield
14.5%
Cash Flow
$1,609
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/01/2020
Lease End
05/31/2021
Lot Size
8,832
HOA
None
Flood Risk
Not Required
- 3-bed, 1-bath single-family home
- Attractive cap rate
- Less than 1 mile from schools and shopping
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$8,265Expenses
-$2,594Property Taxes
-$800Loan Payments
-$3,262Net Cash Flow
$1,609See more in Financials
Similar Listings