4559 Quail Ridge Trl
Memphis, TN 38141
List Price
$100,000
Initial Investment
$24,775Purchase Price
$90,000
Down Payment
25%
Rent
$950
Total Return
$44,975
Annualized Return
24.2%
Cap Rate
7.1%
Gross Yield
12.7%
Cash Flow
$961
Appreciation
7.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/01/2016
Lease End
07/31/2018
Lot Size
10,219
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,830Expenses
-$3,177Property Taxes
-$1,800Loan Payments
-$4,893Net Cash Flow
$961See more in Financials
Similar Listings