Income Property – Rented $850 A Month!!
PROPERTY DESCRIPTION
Super Nice Spacious, 3 large Bedrooms 2 Full Bathrooms – Over 1500 Sq feet, in the Oakhaven area near airport, Nice easy rental area. Passive Cash Flow of $541.91 a Month!!
2953 Randy Ln Memphis TN 38118
Status: AVAILABLE
Price: $79,900
Currently Rented $850 a Month
Taxes- $1,061 = $88.42 a month
Insurance- $500 = $41.67 a month
PM FEE 8%- $68
Vacancy – $55 – (guesstimate)
Maintenance- $55 – (guesstimate)
Cash Purchase Monthly Passive Cash Flow = $541.91
Scope of Work and Costs:
Repair Items Material and Labor
EXTERIOR PAINT/ REPLACE FACIAL AND SIDING AND MASONITE- $2,500
ELECTRIC WITH PERMITS $3,500
PLUMBING FIXURES PERMITS $1,800
SHEETROCK HOUSE AND REBUILD RAPTORS $2,000
PAINT INSIDE/ HANG DOORS $1,800
CARPET/ FLOORING $2,000
DOORS/ WINDOWS $1,000
AC/ HEAT $3,500
CABINETS $1,800
LIGHTING $1,000
LANDSCAPE $600
ROOF LEAK $500
Total for Renovations $22,000 -COMPLETED!!
Additional Reserves $2000
Stated gross returns and cash flow do not take into account vacancy and repairs that WILL happen over time.
- All investors should allocate a reserve for maintenance and vacancy for any investment property. Vacancy and repairs are variable cost factors that can increase or decrease from year-to-year that will impact yields over time.
- Our sister company DCC RENTALS LLC can manage this property for you with ease 8% management fee which is negotiable if you allow us to manage more properties in your investment portfolio call 901-212-4476
- Stated gross returns and cash flow do not take into account vacancy and repairs that WILL happen over time.
- All investors should allocate a reserve for maintenance and vacancy for any investment property. Vacancy and repairs are variable cost factors that can increase or decrease from year-to-year that will impact yields over time.