4717 Waterfront Oak Dr
Memphis, TN 38128
List Price
$115,000
Initial Investment
$30,932Purchase Price
$108,500
Down Payment
25%
Rent
$1,075
Total Return
$69,918
Annualized Return
28.4%
Cap Rate
7.4%
Gross Yield
11.9%
Cash Flow
$1,681
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
11/01/2012
Lease End
10/31/2013
Lot Size
4,838
HOA
None
Flood Risk
Not Required
- Attractive 3 bed 2 bath with attached two-car garage
- Below market rent
- Fenced in backyard
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,255Expenses
-$3,076Property Taxes
-$1,600Loan Payments
-$5,899Net Cash Flow
$1,681See more in Financials
Similar Listings