4837 Mistic Lake Dr

Memphis, TN 38128
image0

4 bd, 2.5 ba | 1,990 sqft | Built in 2009

slider image
slider image
slider image
Curb View
List Price
$117,900

Initial Investment

$28,613

Purchase Price

$105,000

Down Payment

25%

Rent

$975

Total Return

$64,307

Annualized Return

27.5%

Cap Rate

6.5%

Gross Yield

11.1%

Cash Flow

$745

Appreciation

9.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

01/31/2013

Lease End

02/06/2014

Lot Size

4,855

HOA

None

Flood Risk

Not Required

  • No immediate repairs needed
  • 2.5-star neighborhood
  • Spacious, 2-car garage

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,115

Expenses

-$2,961

Property Taxes

-$1,700

Loan Payments

-$5,708

Net Cash Flow

$745

See more in Financials

Similar Listings