
Buy & Hold | Jun 2021 – Present
Single-family residence – 3583 Russelwood Dr., Memphis, TN 38128
-
Purchase price: $60,000.00
-
Rehab costs: $75,000.00
-
Monthly cashflow: $414.75.00
-
Refinance date: 2/4/2025
-
Refinance amount: 75,403.45
-
Appraised value: $100,000
I bought this property all cash for $60,000 in 2021. After fixing some things for the tenants, I raised the rent from $650 to $850. They moved out in 2023, and after that, I was able to do a full rehab costing around $15k. Now, it is renting for $1200 with a section 8 tenant! On February 4th, 2025, I refinanced the property at a 7.375 (I know…) interest rate, receiving just over $75,000 in cash back. Including the cash flow from the prior years, this deal was a home run with infinite returns and continued cash flow.