5407 Riverdale Rd

Memphis, TN 38141
image0

3 bd, 2 ba | 1,376 sqft | Built in 1998

slider image
slider image
slider image
3D ModelCurb View
List Price
$129,000

Initial Investment

$34,471

Purchase 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%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/11/2014

Lease End

06/30/2018

Lot Size

15,755

HOA

None

Flood Risk

Not Required


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

$12,540

Expenses

-$3,133

Property Taxes

-$1,339

Loan Payments

-$6,877

Net Cash Flow

$1,191

See more in Financials

Similar Listings