4578 Crump Rd
Memphis, TN 38141
List Price
$138,375
Initial Investment
$37,707Purchase Price
$138,375
Down Payment
25%
Rent
$925
Total Return
$53,555
Annualized Return
18.5%
Cap Rate
4.7%
Gross Yield
8.0%
Cash Flow
-$1,533
Appreciation
7.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/27/2019
Lease End
09/30/2023
Lot Size
9,100
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,545Expenses
-$2,655Property Taxes
-$1,900Loan Payments
-$7,523Net Cash Flow
-$1,533See more in Financials
Similar Listings