4862 Royal Run Dr Memphis, TN 38128
4bd, 2.5ba | 1,832sqft | Built in 2006
Expand
Initial Investment
$118,047
List Price: $115,900
Purchase Price
$115,900
Down Payment
100%
Rent
$1,050

Total Return
$44,062
Annualized Return
7.3%
Cap Rate
6.8%
Gross Yield
10.9%
Cash Flow
$7,429
Appreciation
1.8%
Features
Roofstock Certified
Occupancy
Month To Month
Lease Start
06/17/2017 
Lease End
M/M
Lot Size
4,715 
HOA
None
Flood Risk
Not Required

Annual Financial Highlight
Expected Rent
$11,970
Expenses
-$2,941
Property Taxes
-$1,600
Loan Payments
$0

Net Cash Flow
$7,429
Considerations
Property Characteristics    View Details

Roofstock Guarantee
Our industry-leading guarantee allows you to invest with total confidence, regardless of whether the home is leased or vacant.
  • All properties come with our 30-day money back guarantee
  • Enjoy guaranteed rent on vacant properties starting 45 days after the home is rent-ready. Plus you will also pay no monthly management fees until your property is leased.
  • This offer applies to all single-family properties and excludes properties with more than 2 units (duplex, triplex, fourplexes), commercial properties and Roofstock portfolios.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.