Example Rental
4446 Jonesy Lane Memphis, Tennessee 38125
-
3 Beds
-
2.0 Baths
-
2,387 Sqft
-
-6.45% Cash on Cash
Cost & Income
Levered Cash Return
Not including any appreciation
-
Appraised Value
-
$295,563
-
Loan (75% LTV)
-
$221,672
-
LTC %
-
79%
-
Cash In
-
$60,704
-
Yield on Cash
-
-1.19%
-
Net Operating Income
-
$10,362
-
Debt Service (P&I)
-
($14,276)
-
Cash Flow -6.45%
-
$-3,914
-
Principal Paydown 5.26%
-
$3,192
-
Total Income
-
$-722
-
Estimated Value
-
$295,563
-
Value Over Cost
-
$13,187
-
Initial Capital Gain
-
4.67%
Interested in investing with us?
Request Information
Description
Class A-/B+ in a newer area. House had cosmetic rehab requirements but now needs hardly any maintenance. Probably worth about $215,000 now.