5454 Apple Blossom Dr Memphis, TN 38115
6bd, 4ba | 2,478sqft | Built in 1973
Expand
Initial Investment
$76,117
List Price: $73,096
Purchase Price
$73,096
Down Payment
100%
Rent
$1,300

Total Return
$43,171
Annualized Return
11.2%
Cap Rate
12.0%
Gross Yield
21.3%
Cash Flow
$7,877
Appreciation
1.8%
Valuation
Property Value
$66,500 - $79,900
Rental Value
$1,200 - $1,400
Diligence Documents
Property Valuation
NA
Inspection Report
NA
Title Report
NA
Ledger
NA
Prelim Insurance
NA
Lease Abstract
NA
Inspection Highlights
Roof
Average (3-5 yrs left)
Attic
Functional
Bathrooms
Average
Basement
NA
HVAC
Good (5+ yrs)
Bedrooms
Poor
Electrical
Functional
Exterior
Average (3-5 yrs left)
Garage
NA
Plumbing
Functional
Landscaping
Average
Structural
Functional
Kitchen
Average
Lease and Tenant
Lease Summary
Occupancy
Vacant
Rent Payment Status
Vacant
Security Deposit
Not Applicable
Original Lease Start Date
Not Applicable
Lease End Date
Not Applicable
Lease Concessions
No

Tenant Profile
Tenant Purchase Option
Not Applicable
Section 8
Not Applicable

Expense Split
Owner is responsible for
None
Tenant is responsible for
None
Location
Memphis
Rent change

Neighborhood    Learn More

Schools    View Details