Example Rental

Class B, gentrifying area that has a good chance of going up in value over the next five years

Return to Track Record

861 N Barksdale St Memphis, Tennessee 38107

  • 3 Beds
  • 3.0 Baths
  • 2,013 Sqft
  • % Cash on Cash

Cost & Income

Purchase Price
$243,131
Renovation Costs
$13,827
Development Fee
$3,500
Total Basis
$260,458
Purchase Date
06/24/22
Date Rented -1192 days
Gross Rent
$1,675/mo
Vacancy (5.00%)
($7)
Property Mgmt (7.50%)
($126)
Other Expenses
($1,891)
Net Operating Income
$-349/mo
Cap Rate
-1.61%

Levered Cash Return
Not including any appreciation

Appraised Value
$1,192,596
Loan (75% LTV)
$894,447
LTC %
343%
Cash In
$-633,989
Yield on Cash
7.71%
Net Operating Income
$-4,184
Debt Service (P&I)
($57,602)
Cash Flow %
$-61,787
Principal Paydown %
$12,880
Total Income
$-48,907
861 N Barksdale St
Estimated Value
$1,192,596
Value Over Cost
$932,138
Initial Capital Gain
357.88%

Interested in investing with us?

Request Information