9374 Eckley Pl
Cordova, TN 38018
List Price
$192,900
Initial Investment
$51,503Purchase Price
$189,000
Down Payment
25%
Rent
$1,575
Total Return
$122,804
Annualized Return
28.8%
Cap Rate
6.6%
Gross Yield
10%
Cash Flow
$1,834
Appreciation
10.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/19/2018
Lease End
10/21/2019
Lot Size
10,890
HOA
$1/mo
Flood Risk
Not Required
- 1 YEAR HOME WARRANTY RUNNING THROUGH 5/16/19
- Built in 2018
- 6.1% Cap Rate & 4 Star Neighborhood Rating
- HOA Dues of only $12/month
- Roofstock Rent Guarantee
- Roofstock Money Back Guarantee
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,955Expenses
-$3,946Property Taxes
-$1,900Loan Payments
-$10,275Net Cash Flow
$1,834See more in Financials
Similar Listings