4305 Lansford Dr
Memphis, TN 38128
List Price
$92,750
Initial Investment
$24,982Purchase Price
$87,000
Down Payment
25%
Rent
$990
Total Return
$59,181
Annualized Return
30.0%
Cap Rate
8.3%
Gross Yield
13.7%
Cash Flow
$1,969
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/12/2019
Lease End
07/13/2020
Lot Size
8,750
HOA
None
Flood Risk
Not Required
- Utility & Maintenance Reduction Program fee included in monthly rent of $15
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,286Expenses
-$3,188Property Taxes
-$1,400Loan Payments
-$4,730Net Cash Flow
$1,969See more in Financials
Similar Listings