Properties

4576 Willow Road, Memphis, TN 38117

Purchase Price:
$ 60,500.00
Estimated Value:
$ 75,000.00
Address:4576 Willow Road Memphis, Tennessee 38117
Property Type:Single Family Home
Beds/Baths:3 bed(s), 1 bath(s)
Square Feet:1070 sqft.
Year Built:1954

Property Description

3 Bedroom 1 Bathroom in popular area in Memphis Newly Renovated

Property Information

Bedrooms: 3

Bathrooms: 1

Square Feet: 1070

Year Built: 1954

Property Type: Single Family Home

Heating/Cooling: Central Heat and Air

Garage Type: Car Port

Investment Snapshot

Physical Location


Full Cash Flow

Cash Flow (Yearly)
Rent Revenue
Vacancy
Eff. Gross Revenue
    Less: Taxes
    Less: Insurance
    Less: Management Cost
    Less: Maintenance
Total Oper. Expense
Net Income
    Less: Debt Payment
Net Cash Flow
Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
9,600.00 9,984.00 10,383.36 10,798.69 11,230.64 11,679.87 12,147.06 12,632.95 13,138.26 13,663.79 
(576.00) (599.04) (623.00) (647.92) (673.84) (700.79) (728.82) (757.98) (788.30) (819.83) 
9,024.00 9,384.96 9,760.36 10,150.77 10,556.80 10,979.08 11,418.24 11,874.97 12,349.97 12,843.97 
1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 
660.00 660.00 660.00 660.00 660.00 660.00 660.00 660.00 660.00 660.00 
960.00 998.40 1,038.34 1,079.87 1,123.06 1,167.99 1,214.71 1,263.29 1,313.83 1,366.38 
750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 
3,649.81 3,688.21 3,728.15 3,769.68 3,812.87 3,857.80 3,904.52 3,953.10 4,003.64 4,056.19 
5,374.19 5,696.75 6,032.21 6,381.09 6,743.93 7,121.28 7,513.72 7,921.86 8,346.33 8,787.78 
5,374.19 5,696.75 6,032.21 6,381.09 6,743.93 7,121.28 7,513.72 7,921.86 8,346.33 8,787.78 

Annual Cash on Cash Return

Full Cash Flow

Cash Flow (Yearly)
Rent Revenue
Vacancy
Eff. Gross Revenue
    Less: Taxes
    Less: Insurance
    Less: Management Cost
    Less: Maintenance
Total Oper. Expense
Net Income
    Less: Debt Payment
Net Cash Flow
Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
9,600.00 9,984.00 10,383.36 10,798.69 11,230.64 11,679.87 12,147.06 12,632.95 13,138.26 13,663.79 
(576.00) (599.04) (623.00) (647.92) (673.84) (700.79) (728.82) (757.98) (788.30) (819.83) 
9,024.00 9,384.96 9,760.36 10,150.77 10,556.80 10,979.08 11,418.24 11,874.97 12,349.97 12,843.97 
1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 1,279.81 
660.00 660.00 660.00 660.00 660.00 660.00 660.00 660.00 660.00 660.00 
960.00 998.40 1,038.34 1,079.87 1,123.06 1,167.99 1,214.71 1,263.29 1,313.83 1,366.38 
750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 
3,649.81 3,688.21 3,728.15 3,769.68 3,812.87 3,857.80 3,904.52 3,953.10 4,003.64 4,056.19 
5,374.19 5,696.75 6,032.21 6,381.09 6,743.93 7,121.28 7,513.72 7,921.86 8,346.33 8,787.78 
(6,407.94) (6,407.94) (6,407.94) (6,407.94) (6,407.94) (6,407.94) (6,407.94) 0.00 0.00 0.00 
(1,033.75) (711.19) (375.73) (26.85) 335.99 713.34 1,105.78 7,921.86 8,346.33 8,787.78 

Annual Cash on Cash Return

Contact Details

Contact Name: Christina

Contact Email: christina@memphisinvestment.com

Contact Cell Phone: 901-351-2878

80.7%

% of Market Value

8.9%

Cash on Cash Return
Cash Purchase