6075 N Shallowhill Dr

Bartlett, TN 38135
image0

5 bd, 3 ba | 2,286 sqft | Built in 1978

slider image
slider image
slider image
List Price
$229,000

Initial Investment

$63,152

Purchase Price

$230,000

Down Payment

25%

Rent

$1,595

Total Return

$113,191

Annualized Return

22.0%

Cap Rate

4.8%

Gross Yield

8.3%

Cash Flow

-$2,215

Appreciation

9.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

12/05/2019

Lease End

12/31/2020

Lot Size

13,068

HOA

None

Flood Risk

Not Required

  • Tenant is month-to-month
  • Below market rent
  • 4-star neighborhood/school ratings
  • Minimal estimated immediate costs
  • Quiet, corner lot near cul-de-sac

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$18,183

Expenses

-$4,194

Property Taxes

-$3,700

Loan Payments

-$12,504

Net Cash Flow

-$2,215

See more in Financials

Similar Listings