8185 Penny Ln
Millington, TN 38053
List Price
$70,000
Initial Investment
$19,168Purchase Price
$65,000
Down Payment
25%
Rent
$725
Total Return
$38,398
Annualized Return
26.5%
Cap Rate
8.0%
Gross Yield
13.4%
Cash Flow
$1,179
Appreciation
8.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/01/2017
Lease End
01/31/2019
Lot Size
11,200
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$8,265Expenses
-$2,752Property Taxes
-$800Loan Payments
-$3,534Net Cash Flow
$1,179See more in Financials
Similar Listings