Skip to content
Classifieds

User Stats

969
Posts
523
Votes
Derrick Craig
Pro Member
  • Memphis, TN
523
Votes |
969
Posts

**PRICE REDUCTION**Passive Income Machine-Tenants have lived in home for 13 years!!!

Derrick Craig
Pro Member
  • Memphis, TN
Posted Aug 9 2015, 11:38

$49,900 Original Sale Price- ****Price Reduced to $44,500****

(average price in the area from other providers in the $57k-$65k range)

3790 BELLEAU ST MEMPHIS, TN 38127

$650 Actual monthly rent

$473.00 Cash Purchase Monthly Cash Flow

$52.00 monthly mgnt fee

$213.60 Monthly positive cash flow

11.4% COC-ROI

$28.93 Price per SqFt

Memphis Buy And Hold

Rent Range of Comparable Properties in the area:$650-$800
Currently Rented $650.00 by tenant who has lived there for 13yrs

Rehab-Will need NEW Roof

*Stated gross returns and cash flow do not take into account vacancy and repairs that WILL happen over time.

*All investors should allocate a reserve for maintenance and vacancy for any investment property. Vacancy and repairs are variable cost factors that can increase or decrease from year-to-year that will impact yields over time

Looking for

Loading replies...