Memphis Magic

Suburb Memphis
State Tennessee
Bedrooms 3
Bathrooms 2
Car  2
  APP Figures
Purchase Price $79,800.00
Gross ROI 12.78%
Gross Cash on Cash Return #VALUE!
Yearly Net Income $6,270.00
Return Income  
Monthly Rental $850.00
Monthly Taxes $100.00
Monthly Insurances $67.00
Monthly Property Mangement $68.00
Maintenance inc HOA $50.00
Vacancy factor $42.50
Total Net income $522.50
Finance Terms  
Loan Amount $43,890.00
Rate 5.00%
Amortized 20
LTV  55.00%
Loan Structure P&I
Monthly Repayment $235.61
Approx Lender Fee (points) 0 Points
Lender Closing Costs $650
Closing Costs $2,700
Workshop Registration
A Loans USA workshop will give
you comprehensive insight into
purchasing and financing property
in the USA.

Join the Loans USA and American Property Partners Webinar Series
We believe every good decisions comes from good education, so register to learn more from those who have already made mistakes and can tell you what to avoid.

Insightful video Interview with Stephen
McClatchie, Founder & Managing
Director of Loans USA Click here to view