Memphis, TN 26 home portfolio!!! You will not want to miss out...

[Felecia Magro]

Property Address	Type	# of Units	Beds/Baths	Sqft.	Rent / month	Annual Income	Rent $/ Sqft.	County Taxes	City Taxes	Dwelling Insurance	Property Management	Annual Expenses	Net Profit	Monthly Cash Flow	Status
1	3358 Ashland Memphis TN 38127	SFR	1	3/1	1,127	$650.00	$7,800.00	$0.58	$443.88	$353.32	$242.00	$546.00	$1,585.20	$6,214.80	$517.90	Occupied
2	4081 Wales Memphis TN 38128	SFR	1	2/1	784	$600.00	$7,200.00	$0.77	$250.71	$199.56	$125.00	$576.00	$1,151.27	$6,048.73	$504.06	Occupied
3	2059 Brookline Memphis TN 38128	SFR	1	2/1	812	$625.00	$7,500.00	$0.77	$209.61	$166.84	$157.00	$600.00	$1,133.45	$6,366.55	$530.55	Occupied
4	1079 University Memphis TN 38107	SFR	1	2/1	940	$700.00	$8,400.00	$0.74	$333.94	$265.81	$148.00	$588.00	$1,335.75	$7,064.25	$588.69	Occupied
5	3886-3888 Argonne Memphis TN 38127	Duplex	2	4/2	2,832	$1,088.00	$13,056.00	$0.38	$961.74	$1,036.41	$301.00	$913.92	$3,213.07	$9,842.93	$820.24	Occupied
6	2017 Brighton Memphis TN 38128	SFR	1	2/1	812	$625.00	$7,500.00	$0.77	$226.05	$179.93	$155.00	$525.00	$1,085.98	$6,414.02	$534.50	Occupied
7	1069 N. Holmes Memphis TN 38122	SFR	1	4/2	1,155	$595.00	$7,140.00	$0.52	$419.22	$333.69	$145.00	$571.20	$1,469.11	$5,670.89	$472.57	Occupied
8	1065 N. Holmes Memphis TN 38122	SFR	1	4/2	1,155	$625.00	$7,500.00	$0.54	$421.28	$335.33	$145.00	$600.00	$1,501.61	$5,998.39	$499.87	Vacant
9	3654 Townes Ave Memphis TN 38122	SFR	1	2/1	786	$595.00	$7,140.00	$0.76	$254.82	$202.84	$146.00	$571.20	$1,174.86	$5,965.14	$497.10	Occupied
10	1912 Hubert Memphis TN 38108	Fourplex	4	8/4	2,912	$1,520.00	$18,240.00	$0.52	$1,205.05	$959.20	$684.00	$1,459.20	$4,307.45	$13,932.55	$1,161.05	Vacant	2 units occupied
11	1326 S. Greer Memphis TN 38111	SFR	1	3/2	1,084	$675.00	$8,100.00	$0.62	$433.61	$345.14	$177.00	$567.00	$1,522.75	$6,577.25	$548.10	Occupied
12	1921 James Rd Memphis TN 38127	SFR	1	3/1	1,020	$625.00	$7,500.00	$0.61	$293.87	$233.91	$179.00	$600.00	$1,306.78	$6,193.22	$516.10	Occupied
13	2023 Brookline Memphis TN 38128	SFR	1	2/1	832	$495.00	$5,940.00	$0.59	$290.78	$231.45	$200.00	$415.80	$1,138.03	$4,801.97	$400.16	Occupied
14	2039 Brookline Memphis TN 38128	SFR	1	2/1	812	$575.00	$6,900.00	$0.71	$222.97	$177.47	$200.00	$483.00	$1,083.44	$5,816.56	$484.71	Occupied
15	3460 Kirby Ave Memphis TN 38111	SFR	1	3/1	947	$600.00	$7,200.00	$0.63	$283.59	$225.73	$606.00	$576.00	$1,691.32	$5,508.68	$459.06	Occupied
16	1484 Haywood Ave Memphis TN 38127	SFR	1	3/2	1,362	$600.00	$7,200.00	$0.44	$510.67	$406.48	$153.00	$504.00	$1,574.15	$5,625.85	$468.82	Occupied
17	2906 Mimosa Ave Memphis TN 38112	SFR	1	2/1	798	$550.00	$6,600.00	$0.69	$196.25	$156.21	$227.00	$528.00	$1,107.46	$5,492.54	$457.71	Occupied
18	3314 Coleman Ave Memphis TN 38122	SFR	1	2/1	1,002	$525.00	$6,300.00	$0.52	$262.01	$208.56	$177.00	$441.00	$1,088.57	$5,211.43	$434.29	Occupied
19	3171-3173 Allison Ave, Memphis TN 38112	Duplex	2	4/2	1,537	$750.00	$9,000.00	$0.49	$654.32	$520.82	$238.00	$900.00	$2,313.14	$6,686.86	$557.24	Occupied
20	3187-3189 Princeton Ave, Memphis TN 38112	Duplex	2	4/2	1,670	$645.00	$7,740.00	$0.39	$639.52	$509.03	$238.00	$774.00	$2,160.55	$5,579.45	$464.95	Occupied
Totals	26		24,379	$13,663.00	$163,956.00	$8,513.89	$7,047.73	$4,643.00	$12,739.32	$32,943.94	$131,012.06	$10,917.67
Asking Price 1.2 million
LISTING AGENT: Felecia Magro
Reedy & Company Realtors LLC
[email protected]
901-283-9373 cell
901-842-0805 Office

The return on this portfolio is amazing!!!! Email me today if you have any questions, [email protected] or my number is 901-283-9373!!!! 

Felecia Magro 

Reedy & Company Realtors, LLC