4676 Waterfront Oak Dr
Memphis, TN 38128
List Price
$114,900
Initial Investment
$29,450Purchase Price
$107,000
Down Payment
25%
Rent
$995
Total Return
$69,273
Annualized Return
29.0%
Cap Rate
7.4%
Gross Yield
11.2%
Cash Flow
$1,519
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
7,092
HOA
None
Flood Risk
Not Required
- Attractive cap rate
- Minimal immediate repairs needed
- Built in 2006
- 2-car garage
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,343Expenses
-$3,107Property Taxes
-$900Loan Payments
-$5,817Net Cash Flow
$1,519See more in Financials
Similar Listings