4693 Waterfront Oak Dr

Memphis, TN 38128
image0

3 bd, 2 ba | 1,446 sqft | Built in 2004

slider image
slider image
slider image
List Price
$109,000

Initial Investment

$27,379

Purchase Price

$99,000

Down Payment

25%

Rent

$1,013

Total Return

$64,455

Annualized Return

29.1%

Cap Rate

7.5%

Gross Yield

12.3%

Cash Flow

$1,498

Appreciation

9.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lot Size

4,715

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,543

Expenses

-$3,162

Property Taxes

-$1,500

Loan Payments

-$5,382

Net Cash Flow

$1,498

See more in Financials

Similar Listings