4625 White Fox St
Memphis, TN 38109
List Price
$81,900
Initial Investment
$25,495Purchase Price
$74,000
Down Payment
25%
Rent
$955
Total Return
$44,291
Annualized Return
24.8%
Cap Rate
9.2%
Gross Yield
15.5%
Cash Flow
$2,155
Appreciation
8.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/01/2019
Lease End
11/30/2020
Lot Size
10,050
HOA
None
Flood Risk
Not Required
- Good cap rate
- 3-bed, 1.5-bath single-family home with covered parking
- Near schools, shopping, and parks
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,887Expenses
-$3,409Property Taxes
-$1,300Loan Payments
-$4,023Net Cash Flow
$2,155See more in Financials
Similar Listings