INVESTOR CASHFLOW PLAY:Repairs:NONEARV:74KRents: 1330Total Investment :70KAnnual Income and Expenses:Income: Annual 15960 /Monthly 1330Maintenanc: Annual 1200 /Monthly 100Insurance: Annual 600/Monthly 50Taxes: Annual 720 /Monthly 60Income After Expenses: CASHFLOW: 1120 Annually 13440 / Monthly 1120Income if Financed@6%/ Mortgage: 520.75CASHFLOW: Annually 7191.00 / Monthly 599.2519% Return (All Cash)- Financed with Down Payment of 20% (48% Return)Please do your own due diligence!! This is a rough estimate!Comparables835 Candace DrMemphis, TN 38116 Estimate $81,400 4 2 2,640sq ft. 0.01 mi821 Candace DrMemphis, TN 38116 Estimate 81,500 4 2 2,624sq ft. 0.01 mi843 Candace DrMemphis, TN 38116 Estimate $80,700 4 2 2,654sq ft. 0.02 mi 817 Candace DrMemphis, TN 38116 Estimate $81,800 4 2 2,560sq feet 0.02 mi
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
