5407 Riverdale Rd
Memphis, TN 38141
List Price
$129,000
Initial Investment
$34,471Purchase Price
$126,500
Down Payment
25%
Rent
$1,100
Total Return
$62,721
Annualized Return
24.1%
Cap Rate
6.9%
Gross Yield
10.4%
Cash Flow
$1,191
Appreciation
7.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/11/2014
Lease End
06/30/2018
Lot Size
15,755
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,540Expenses
-$3,133Property Taxes
-$1,339Loan Payments
-$6,877Net Cash Flow
$1,191See more in Financials
Similar Listings