4311 Thistleway Dr
Memphis, TN 38141
List Price
$125,900
Initial Investment
$31,338Purchase Price
$115,000
Down Payment
25%
Rent
$1,200
Total Return
$61,774
Annualized Return
26.3%
Cap Rate
7.8%
Gross Yield
12.5%
Cash Flow
$1,978
Appreciation
7.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/02/2019
Lease End
09/30/2020
Lot Size
7,800
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,680Expenses
-$3,650Property Taxes
-$1,800Loan Payments
-$6,252Net Cash Flow
$1,978See more in Financials
Similar Listings