5301 Adney Gap Cv

Memphis, TN 38134
image0

3 bd, 2 ba | 1,544 sqft | Built in 1970

slider image
slider image
slider image
List Price
$140,000

Initial Investment

$36,788

Purchase Price

$135,000

Down Payment

25%

Rent

$1,100

Total Return

$83,725

Annualized Return

27.0%

Cap Rate

5.9%

Gross Yield

9.8%

Cash Flow

$52

Appreciation

10.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lease Up Guarantee

Yes

Lot Size

9,512

HOA

None

Flood Risk

Not Required

  • Vacant Property

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$12,540

Expenses

-$3,149

Property Taxes

-$2,000

Loan Payments

-$7,339

Net Cash Flow

$52

See more in Financials

Similar Listings