4708 Waterfront Oak Dr
Memphis, TN 38128
List Price
$109,900
Initial Investment
$28,692Purchase Price
$104,000
Down Payment
25%
Rent
$950
Total Return
$67,585
Annualized Return
29.1%
Cap Rate
7.4%
Gross Yield
11.0%
Cash Flow
$1,537
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/05/2019
Lease End
03/31/2020
Lot Size
5,925
HOA
None
Flood Risk
Not Required
- Attractive cap rate
- Minimal immediate repairs needed
- Within 20 min of Downtown Memphis
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,830Expenses
-$2,839Property Taxes
-$800Loan Payments
-$5,654Net Cash Flow
$1,537See more in Financials
Similar Listings