5362 Beaverton Dr, Memphis, TN 38127 For Sale

  • $142000
  • 3 beds
  • 1 baths

If you are looking for Turn Key rental opportunities, this one should be on your radar.

House has been completely renovated to like new condition.

Great 3 bedroom 1 bathroom floorplan with an attached carport and a great yard. This property offers a 14+% ROI, and comes with a 1 year warranty from the builder and a tenant placed at $1450 per month. This property is close to many different larger employers, close to schools, and neighborhood amenities.

Investment Analysis for Beaverton Dr, Memphis TN 38127 

Property Price $142,500
Down Payment (20%) $28,500
Loan Amount $114,000
Interest Rate 6.5%
Loan Term 30 years
Monthly Rent $1,500
Monthly Mortgage Payment $721.50
Property Management Fee (8%) $120
Annual Taxes $599
Annual Insurance $1,000
Monthly Maintenance (5%) $75
Monthly Vacancy (2%) $30
Total Monthly Operating Expenses $358.25
Total Monthly Expenses $1,079.75
Monthly Cash Flow $420.25
Annual Cash Flow $5,043
Cash-on-Cash ROI 17.7%

 

Price:
$142000
Address:
5362 Beaverton Dr.
Memphis, TN 38127
Bedrooms:
3
Bathrooms:
1
Terms:
For Sale
Property Type:
Home

Call (901) 443-4660 for more details

Property Location

Call Us!
(901) 443-4660