All Forum Posts by: Jason Hopkins
Jason Hopkins has started 89 posts and replied 292 times.
Post: Memphis Rental Property Insurance

- Investor
- Memphis, TN
- Posts 549
- Votes 286
@Kelly Singleton Get a quote from First American Insurance, Chris Couch is the contact.
Post: Off Market Duplex In Memphis, TN. $45,000 (Both Sides Rented)

- Investor
- Memphis, TN
- Posts 549
- Votes 286
Please see details below regarding this Off Market Duplex Deal in Memphis, TN. Please let me know if you are interested.
-3226 Forest Brook Dr. Memphis, TN. 38118
-Each unit is rented for $625 per month
-Each unit is on a month to month lease, tenants have been there 5 months
-Built in 1970
-2,340 total sq feet
-Roof is in good condition
-HVAC for both units is 3 years old
-Water heaters for both units is 3 years old
-Microwave, stove, and fridge provided in each unit
-Yearly taxes $1,324.79
-Repairs $5,000 (cut grass, trim trees in front and back yard, remove broken trees branches in back yard, power wash outside of property, repair a few holes in drywall, secure a few vent covers, clean carpet, change locks)
-ARV $67,000
-Cash asking price $45,000
-ROI 17.8%
-Clink link to view detailed pictures
https://www.youtube.com/watch?v=xevVEXT9eNc&t=4s
-Comps
-3213 Forest Brook Dr. $78,000 (sale pending)
-3220 Ashwood $65,000 (sale pending)
-3402 Barbwood Dr $65,000 (sale pending)
-3446 Barbwood Dr $65,000 (sale pending)
*Based off $45K purchase and $5K repairs
Income | Monthly | Annual |
Gross Rent | 1250 | 15000 |
Vacancy Losses (7%) | 87.5 | 1050 |
Operating Income | 1162.5 | 13950 |
Expenses | Monthly | Annual |
Property Taxes | 110 | 1325 |
Insurance | 125 | 1500 |
Management Fees (10%) | 125 | 1500 |
Association Fees | 0 | 0 |
Maintenance (5%) | 62.5 | 750 |
Other | 0 | 0 |
Operating Expenses | 423 | 5075 |
Net Performance | Monthly | Annual |
Net Operating Income | 740 | 8875 |
Mortgage Payments | 0 | 0 |
Cash Flow | 740 | 8875 |
ROI | 17.8% | |
Cap Rate | 17.8% |
*Disclaimer and Terms*
This property is a off market wholesale deal that can be bought with cash only. I have the property under contract to purchase for cash and selling my position as the current buyer via a assignment agreement.
Post: Off Market Duplex In Memphis, TN. $45,000 (Both Sides Rented)

- Investor
- Memphis, TN
- Posts 549
- Votes 286
@Marcus Spurlock yes it is
Post: Off Market Duplex In Memphis, TN. $45,000 (Both Sides Rented)

- Investor
- Memphis, TN
- Posts 549
- Votes 286
Please see details below regarding this Off Market Duplex Deal in Memphis, TN.
-3226 Forest Brook Dr. Memphis, TN. 38118
-Each unit is rented for $625 per month
-Each unit is on a month to month lease, tenants have been there 5 months
-Built in 1970
-2,340 total sq feet
-Roof is in good condition
-HVAC for both units is 3 years old
-Water heaters for both units is 3 years old
-Microwave, stove, and fridge provided in each unit
-Yearly taxes $1,324.79
-Repairs $5,000 (cut grass, trim trees in front and back yard, remove broken trees branches in back yard, power wash outside of property, repair a few holes in drywall, secure a few vent covers, clean carpet, change locks)
-ARV $67,000
-Cash asking price $45,000
-ROI 17.8%
-Clink link to view detailed pictures
-https://www.youtube.com/watch?v=xevVEXT9eNc&t=4s
-Comps
-3213 Forest Brook Dr. $78,000 (sale pending)
-3220 Ashwood $65,000 (sale pending)
-3402 Barbwood Dr $65,000 (sale pending)
-3446 Barbwood Dr $65,000 (sale pending)
*Based off $45K purchase and $5K repairs
Income | Monthly | Annual |
Gross Rent | 1250 | 15000 |
Vacancy Losses (7%) | 87.5 | 1050 |
Operating Income | 1162.5 | 13950 |
Expenses | Monthly | Annual |
Property Taxes | 110 | 1325 |
Insurance | 125 | 1500 |
Management Fees (10%) | 125 | 1500 |
Association Fees | 0 | 0 |
Maintenance (5%) | 62.5 | 750 |
Other | 0 | 0 |
Operating Expenses | 423 | 5075 |
Net Performance | Monthly | Annual |
Net Operating Income | 740 | 8875 |
Mortgage Payments | 0 | 0 |
Cash Flow | 740 | 8875 |
ROI | 17.8% | |
Cap Rate | 17.8% |
*Disclaimer and Terms*
This property is a off market wholesale deal that can be bought with cash only. I have the property under contract to purchase for cash and selling my position as the current buyer via a assignment agreement.
Post: Cash Flowing Rental Property in Memphis 10.6% Cap (100% occupied)

- Investor
- Memphis, TN
- Posts 549
- Votes 286
Start earning cash flow from day one. 100% occupied. Great for seasoned or new investors. Please do not disturb tenants, contact listing agent for further details.
283 N Bellevue Blvd. Memphis, TN. 38105
9 furnished bedrooms
2 full bathrooms and 2 half bathrooms
100% occupied
Cable TV and WIFI
Built in 1912
4244 sq ft
Lot Square Feet 8,973
Yearly taxes $5731.15
Roof is 1 yrs old
HVAC is in place
Renovated in 2016
Jason Hopkins
Affiliate Broker
4 Success Realty
5501 Winchester Rd #6
Memphis, TN. 38115
Post: Middle TN. 29yr old Just getting started.

- Investor
- Memphis, TN
- Posts 549
- Votes 286
Welcome to BP and good luck with your goals!
Post: Cash Flowing Rental Property in Memphis 10.6% Cap (100% occupied)

- Investor
- Memphis, TN
- Posts 549
- Votes 286
Start earning cash flow from day one. 100% occupied. Great for seasoned or new investors. Please do not disturb tenants, contact listing agent for further details.
283 N Bellevue Blvd. Memphis, TN. 38105
9 furnished bedrooms
2 full bathrooms and 2 half bathrooms
100% occupied
Cable TV and WIFI
Built in 1912
4244 sq ft
Lot Square Feet 8,973
Yearly taxes $5731.15
Roof is 1 yrs old
HVAC is in place
Renovated in 2016
Jason Hopkins
Affiliate Broker
4 Success Realty
5501 Winchester Rd #6
Memphis, TN. 38115
Jason Hopkins, Starlevelrealestate, LLC | [email protected] | 901.468.3310
Post: Where are the good turnkey providers?

- Investor
- Memphis, TN
- Posts 549
- Votes 286
There are a lot of good TK providers in Memphis. I would suggest reaching out to @Douglas Skipworth and @James Wachob There have a good reputation in the city.
Post: Cash Flowing Rental Property in Memphis 10.6% Cap (100% occupied)

- Investor
- Memphis, TN
- Posts 549
- Votes 286
Start earning cash flow from day one. 100% occupied. Great for seasoned or new investors. Please do not disturb tenants, contact listing agent for further details.
283 N Bellevue Blvd. Memphis, TN. 38105
9 furnished bedrooms
2 full bathrooms and 2 half bathrooms
100% occupied
Cable TV and WIFI
Built in 1912
4244 sq ft
Lot Square Feet 8,973
Yearly taxes $5731.15
Roof is 1 yrs old
HVAC is in place
Renovated in 2016
ARV- $175,000
Asking Price-$170,000
Cost per Square Foot $40
0 repairs needed
Gross Monthly Rents-$4,180
Monthly Expenses-$2,682.25
Monthly Net Income-$1,497.75
Gross Yearly Rents-$50,160
Yearly Expenses-$32,187
Yearly Net Income-$17,973
Capitalization Rate-10.6%
Cash on Cash Return-42.7%
Jason Hopkins
Affiliate Broker
4 Success Realty
5501 Winchester Rd #6
Memphis, TN. 38115
Post: Cash Flowing Rental Property in Memphis 10.6% Cap (100% occupied)

- Investor
- Memphis, TN
- Posts 549
- Votes 286
Start earning cash flow from day one. 100% occupied. Great for seasoned or new investors. Please do not disturb tenants, contact listing agent for further details.
283 N Bellevue Blvd. Memphis, TN. 38105
9 furnished bedrooms
2 full bathrooms and 2 half bathrooms
100% occupied
Cable TV and WIFI
Built in 1912
4244 sq ft
Lot Square Feet 8,973
Yearly taxes $5731.15
Roof is 1 yrs old
HVAC is in place
Renovated in 2016
ARV- $175,000
Asking Price-$170,000
Cost per Square Foot $40
0 repairs needed
Gross Monthly Rents-$4,180
Monthly Expenses-$2,682.25
Monthly Net Income-$1,497.75
Gross Yearly Rents-$50,160
Yearly Expenses-$32,187
Yearly Net Income-$17,973
Capitalization Rate-10.6%
Cash on Cash Return-42.7%
Jason Hopkins
Affiliate Broker
4 Success Realty
5501 Winchester Rd #6
Memphis, TN. 38115