9374 Eckley Pl
Cordova, TN 38018
List Price
$192,000
Initial Investment
$51,982Purchase Price
$188,000
Down Payment
25%
Rent
$1,575
Total Return
$121,048
Annualized Return
28.3%
Cap Rate
6.6%
Gross Yield
10.1%
Cash Flow
$1,750
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
$12/mo
Flood Risk
Not Required
- Minimal immediate repairs needed
- 4.5-star neighborhood
- Attractive cap rate
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,955Expenses
-$4,085Property Taxes
-$1,900Loan Payments
-$10,221Net Cash Flow
$1,750See more in Financials
Similar Listings