6648 Whitten Pine Dr
Memphis, TN 38134
List Price
$120,000
Initial Investment
$33,518Purchase Price
$123,000
Down Payment
25%
Rent
$1,095
Total Return
$81,043
Annualized Return
28.8%
Cap Rate
6.7%
Gross Yield
10.7%
Cash Flow
$944
Appreciation
10.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
10/01/2019
Lease End
08/30/2021
Property Type
Townhouse
Lot Size
3,582
HOA
None
Flood Risk
Not Required
- Get more insight into this market here
- Split bedroom plan, vaulted ceilings, fireplace, private backyard.
- Close to schools and shopping
- Current rent rate is very below market rent
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,483Expenses
-$3,152Property Taxes
-$1,700Loan Payments
-$6,687Net Cash Flow
$944See more in Financials
Similar Listings