1 / 12
$75,000
167d
$710/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 1, 2026
4967 Newton Rd, Memphis, TN 38109
Memphis, TN 38109
4 bd · 1 ba · 1,148 sqft · Built 1958
Est. rent $1,800/mo · HUD 2025 SAFMR · ZIP 38109
$75,000
167d
$710/mo
4967 Newton Rd, Memphis, TN 38109
Memphis, TN 38109
4 bd · 1 ba · 1,148 sqft · Built 1958
Est. rent $1,800/mo · HUD 2025 SAFMR · ZIP 38109
Refreshed Jun 1, 2026
Fair Market Rent
4-bedroom
2024$1,995
2025$1,800
YoY change-9.8%
2026$1,660
Source: HUD 2025 Fair Market Rent · ZIP 38109
Housing authority (multiple)
- TN045Millington Housing Authority4888 Bill Knight Rd, Millington, TN, 38053Phone
Estimated monthly cashflow
$710
HUD 2025 SAFMR · ZIP 38109
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,800
HUD 2025 SAFMR · ZIP 38109
Property tax-$75
From listing data
Cap rate17.5%Cash-on-cash40.6%DSCR2.86
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
$53,180
Appreciation
$11,946
Total return
310%
Annualized IRR
32.6%
Annual cashflow
Y1
$9,185
Y2
$9,878
Y3
$10,603
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