9271 Acadia Pl

Cordova, TN 38018
image0

4 bd, 2 ba | 1,746 sqft | Built in 2017

slider image
slider image
slider image
Curb View
List Price
$193,500

Initial Investment

$52,079

Purchase Price

$190,000

Down Payment

25%

Rent

$1,350

Total Return

$112,266

Annualized Return

25.9%

Cap Rate

5.5%

Gross Yield

8.5%

Cash Flow

-$207

Appreciation

10.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/16/2020

Lease End

01/17/2022

Lot Size

6,075

HOA

$1/mo

Flood Risk

Not Required

  • Leased through 1/16/2022
  • 4-star neighborhood
  • Tenant pays Electric, Garbage, Gas, Landscaping, PestControl, Water
  • 20 minutes from FedEx Headquarters

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,390

Expenses

-$3,367

Property Taxes

-$1,900

Loan Payments

-$10,329

Net Cash Flow

-$207

See more in Financials

Similar Listings