Real deals, real numbers
Transparent breakdowns of costs, returns, and strategy comparisons on every deal we close.
2
Completed
3
In Progress
5365 Dunnellon Ave Memphis, TN 38134
Deal Overview
Purchase Price
$150,000
Rehab Budget
$60,000
After Repair Value
$320,000
Monthly Rent
$2,000/mo
Property Photos
Strategy Comparison
BRRRR Strategy
Build Equity and Scale
Purchase Price
$150,000
Rehab Budget
$60,000
Total All-In Cost
$210,000
Refinance at 70% ARV
$224,000
Cash Back at Refinance
Refi proceeds minus all-in cost
$14,000
Total Equity Created
$96,000
Monthly Cash Flow
After mortgage, taxes, insurance, and reserves
~$384
Key insight: You get $14,000 back at refinance, keep $96,000 in equity, and hold a cash-flowing asset producing ~$384/mo.
4532 Crump Rd Memphis, TN 38141
Deal Overview
Purchase Price
$127,000
Rehab Budget
$30,000
After Repair Value
$220,000
Monthly Rent
$1,650/mo
Property Photos
Strategy Comparison
BRRRR Strategy
Build Equity and Scale
Purchase Price
$127,000
Rehab Budget
$30,000
Total All-In Cost
$157,000
Refinance at 70% ARV
$154,000
Cash Back at Refinance
Refi proceeds minus all-in cost
$-3,000
Total Equity Created
$66,000
Monthly Cash Flow
After mortgage, taxes, insurance, and reserves
~$512
Key insight: You get $-3,000 back at refinance, keep $66,000 in equity, and hold a cash-flowing asset producing ~$512/mo.
More projects coming soon
4335 Grand Cedar Ln, Memphis, TN 38128
Acquired 2/09/2026
6577 Chauncey, Memphis, TN 38141
Acquisition date TBD
6070 Whisper Valley Dr, Memphis, TN 38141
Acquisition date TBD
Want to see deals like this?
Schedule a free intro call and we'll walk you through our current pipeline, available deals, and how the numbers work for your budget.