5030 Flanders Ave
Memphis, TN 38118
List Price
$96,000
Initial Investment
$25,385Purchase Price
$84,438
Down Payment
25%
Rent
$960
Total Return
$52,890
Annualized Return
27.1%
Cap Rate
7.9%
Gross Yield
13.6%
Cash Flow
$1,500
Appreciation
9.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/17/2018
Lease End
08/16/2019
Lot Size
9,892
HOA
None
Flood Risk
Not Required
- Filter delivery service charge included in monthly rent of $10.00
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,944Expenses
-$3,153Property Taxes
-$1,700Loan Payments
-$4,590Net Cash Flow
$1,500See more in Financials
Similar Listings