1 / 26
$125,000
136d
$266/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 1, 2026
3011 Christine Rd, Memphis, TN 38118
Memphis, TN 38118
3 bd · 2 ba · 1,000 sqft · Built 1959Seller financing
Est. rent $1,640/mo · HUD 2025 SAFMR · ZIP 38118
$125,000
136d
$266/mo
3011 Christine Rd, Memphis, TN 38118
Memphis, TN 38118
3 bd · 2 ba · 1,000 sqft · Built 1959Seller financing
Est. rent $1,640/mo · HUD 2025 SAFMR · ZIP 38118
Refreshed Jun 1, 2026
Fair Market Rent
3-bedroom
2024$1,711
2025$1,640
YoY change-4.1%
2026$1,620
Source: HUD 2025 Fair Market Rent · ZIP 38118
Housing authority (multiple)
- TN045Millington Housing Authority4888 Bill Knight Rd, Millington, TN, 38053Phone
Estimated monthly cashflow
$266
HUD 2025 SAFMR · ZIP 38118
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,640
HUD 2025 SAFMR · ZIP 38118
Property tax-$125
From listing data
Cap rate8.7%Cash-on-cash9.1%DSCR1.42
Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$25,164
Appreciation
$19,909
Total return
129%
Annualized IRR
18.0%
Annual cashflow
Y1
$3,769
Y2
$4,372
Y3
$5,004
Location
Crime Data
FBI 2025Crime rating
5.9/ 10
Moderate reported crime
Violent / 100k
497
Property / 100k
1,657
4.0-6.9 is a mixed signal. Use caution and verify block-by-block.
Source: FBI Crime Data Explorer · Reported rates per 100,000; verify local block-level conditions