Listing ID: 1374-dow-pl-memphis-tn
1030 sqft, 3/2 - Single Family Rental (SFR) - $172,000 | $1,450/mo
Memphis, Tennessee
Seller Incentives
Special Pricing
Save $9,000
Market Value:
$181,000
Your Price:
$172,000
Builder-Offered Interest Rates
Special rates available with buyer-paid points at closing
Conventional:4.5% with 0 points
DSCR Investor:5.125% with 0 points
House Hack:5% with 0 points
Free Property Management: 1 year
Additional Incentives:
Seller contributes $5,430 toward the buyer's interest-rate buydown. Buyer pays no points. Property management free for the first year, then 8% of monthly rent.
$181,000
16.3% IRR
Based on
Conventional Loan
Annual Income
$17,400
Cash Flow
$442/mo
Cap Rate
6.72%
CoC
10.66%
ROI
37.15%
5-Yr IRR
16.3%
Type
Single Family Rental (SFR)
Status
Completed
Sqft
1,030
Bed/Bath
3/2
Properties Available
1
Rent
$1,450
Property Description
Sign in to read the full property description and details.
Investment Calculator
Investment Calculator
Sign in to access the investment calculator and model your returns.
Cash Flow Projections
Cash Flow Projections
Sign in to view detailed proforma cash flow projections.
Location
Leaflet © OpenStreetMap contributors
Addresses Protected
1 property available in this area. Schedule a Deep Dive call to unlock exact addresses and details.
Inventory Details Protected
Schedule a Deep Dive call to unlock exact addresses and detailed inventory information.