For Sale

Address

1402 Frayser Blvd

Memphis, TN 38127

List Price

$136,500

Phone

(901) 692-3195

Proforma

Rent

$1,095

Net Cash Flow

$838

Cash on Cash Return

11.80%

Cap Rate

7.37%

ROI

33%

INTEREST

5.25%

1402 Frayser Blvd - Click Here for Proforma, Scope, Pictures & More
Bedrooms

3

Bathrooms

1

Square Feet

968

Parking

C1

HOA

None

Neighborhood Score

C+

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

Pre-leased! Tenant moves in 9.25.26 on a 1-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

4337 Emily Ave, Memphis, TN 38122, USA

$182,500
Bedrooms

3

Bathrooms

2

Square FT

1,214

Rent

$1,350

Cash on Cash Return

9.80%

Total ROI

30.5%

Neighborhood

B+