For Sale

Address

3627 Royal Wood Dr

Memphis, TN 38128

List Price

$132,500

Phone

9016923195

Proforma

Rent

$1,050

Net Cash Flow

$819

Cash on Cash Return

12.10%

Cap Rate

7.42%

ROI

33.30%

INTEREST

5.25%

3627 Royal Wood Dr - Click Here for Proforma, Scope, Pictures & More
Bedrooms

3

Bathrooms

1

Square Feet

958

Parking

D

HOA

None

Neighborhood Score

B-

Scope of work

Roof

New

Heating System

New

Central AC

New

Water Heater

New

Flooring

Living Room / Kitchen / Bedrooms

Hard Surface

Appliances

Dishwasher

Yes

Range

No

Vent-a-hood

Yes

Refrigerator

No

General Content

OCCUPIED! Tenant moved in 5.29.26 on a 2-yr lease
0% PM fee year 1

Documents

You might also like:

For Sale
Turnkey

3937 Tessland Rd, Memphis, TN 38128, USA

$157,500
Bedrooms

3

Bathrooms

1

Square FT

1,192

Rent

$1,225

Cash on Cash Return

10%

Total ROI

30.9%

Neighborhood

B+
For Sale
Turnkey

3573 Hanna Dr, Memphis, TN 38128, USA

$199,500
Bedrooms

3

Bathrooms

2

Square FT

1,732

Rent

$1,550

Cash on Cash Return

10.30%

Total ROI

31.2%

Neighborhood

B+
For Sale
Turnkey

1698 Edward Ave, Memphis, TN 38107, USA

$155,000
Bedrooms

3

Bathrooms

1

Square FT

1,412

Rent

$1,225

Cash on Cash Return

10.90%

Total ROI

31.9%

Neighborhood

B-
For Sale
Turnkey

1402 Frayser Blvd, Memphis, TN 38127, USA

$136,500
Bedrooms

3

Bathrooms

1

Square FT

968

Rent

$1,095

Cash on Cash Return

11.80%

Total ROI

33%

Neighborhood

C+