1 / 9
$75,000
136d
$731/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 1, 2026
3485 Felton Rd, Memphis, TN 38128
Memphis, TN 38128
3 bd · 2 ba · 1,900 sqft · Built 2021
Est. rent $1,830/mo · HUD 2025 SAFMR · ZIP 38128
$75,000
136d
$731/mo
3485 Felton Rd, Memphis, TN 38128
Memphis, TN 38128
3 bd · 2 ba · 1,900 sqft · Built 2021
Est. rent $1,830/mo · HUD 2025 SAFMR · ZIP 38128
Refreshed Jun 1, 2026
Fair Market Rent
3-bedroom
2024$1,711
2025$1,830
YoY change+7.0%
2026$1,780
Source: HUD 2025 Fair Market Rent · ZIP 38128
Housing authority (multiple)
- TN045Millington Housing Authority4888 Bill Knight Rd, Millington, TN, 38053Phone
Estimated monthly cashflow
$731
HUD 2025 SAFMR · ZIP 38128
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,830
HUD 2025 SAFMR · ZIP 38128
Property tax-$75
From listing data
Cap rate17.8%Cash-on-cash41.8%DSCR2.91
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
$54,610
Appreciation
$11,946
Total return
317%
Annualized IRR
33.1%
Annual cashflow
Y1
$9,445
Y2
$10,151
Y3
$10,888
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