For Sale

Address

629 Frayser Dr

Memphis TN 38127

List Price

$123,500

Phone

9016923195

Proforma

Rent

$995

Net Cash Flow

$798

Cash on Cash Return

8.40%

Cap Rate

7.73%

ROI

37.70%

INTEREST

6.625%

629 Frayser Dr - Click Here for Proforma, Scope, Pictures & More
Bedrooms

3

Bathrooms

1

Square Feet

962

Parking

D

HOA

None

Neighborhood Score

C+

Scope of work

Roof

Approx Less than 6-yr old

Heating System

Approx 5-yr old

H20 Heater

Approx 5-yr old

Water Heater

Approx 5-yr old

Flooring

Living Room / Kitchen / Bedrooms

Hard Surface

Appliances

Refrigerator

No

Vent-a-hood

Yes

Range

No

Dishwasher

Yes

General Content

Documents

You might also like:

For Sale
Turnkey

3139 S Edgeware Rd, Memphis, TN, USA

$165,000
Bedrooms

3

Bathrooms

1.5

Square FT

1,295

Rent

$1,295

Cash on Cash Return

7.40%

Total ROI

36.3%

Neighborhood

B
For Sale
Turnkey

3459 Boxdale Street, Memphis, TN, USA

$185,000
Bedrooms

3

Bathrooms

2

Square FT

1,500

Rent

$1,450

Cash on Cash Return

7.30%

Total ROI

36.2%

Neighborhood

B
For Sale
Turnkey

3189 Chisca Avenue, Memphis, TN, USA

$147,550
Bedrooms

2

Bathrooms

1.5

Square FT

1,350

Rent

$1,150

Cash on Cash Return

6.90%

Total ROI

35.8%

Neighborhood

B-
For Sale
Turnkey

3048 Queensgate Avenue, Memphis, TN, USA

$161,000
Bedrooms

3

Bathrooms

1.5

Square FT

1,266

Rent

$1,275

Cash on Cash Return

7.70%

Total ROI

36.8%

Neighborhood

B