4862 Royal Run Dr

Memphis, TN 38128
image0

4 bd, 2.5 ba | 1,832 sqft | Built in 2006

slider image
slider image
slider image
List Price
$109,999

Initial Investment

$30,383

Purchase Price

$109,999

Down Payment

25%

Rent

$1,050

Total Return

$72,916

Annualized Return

29.8%

Cap Rate

7.7%

Gross Yield

11.5%

Cash Flow

$1,903

Appreciation

9.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Month To Month

Lease Start

06/17/2017

Lease End

M/M

Lot Size

4,715

HOA

None

Flood Risk

Not Required

  • Fenced in Backyard, two-car garage
  • Previous Inspection Report available in the Analysis Tab (Additional photos and systems & appliances review)
  • 30 min drive from downtown Memphis

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,970

Expenses

-$3,287

Property Taxes

-$800

Loan Payments

-$5,980

Net Cash Flow

$1,903

See more in Financials

Similar Listings