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 not currently displayed as for sale or rent on Zillow. This may be different from what's on other websites or public sources.


