$45,900
10d
$708/mo
Estimated monthly Section 8 cashflow
Refreshed May 3, 2026
2406 N Gathings Dr, West Memphis, AR 72301
West Memphis, AR 72301
3 bd · 2 ba · 1,076 sqft · Built 1961
Est. rent $1,540/mo · HUD 2025 SAFMR · ZIP 72301
$45,900
10d
$708/mo
2406 N Gathings Dr, West Memphis, AR 72301
West Memphis, AR 72301
3 bd · 2 ba · 1,076 sqft · Built 1961
Est. rent $1,540/mo · HUD 2025 SAFMR · ZIP 72301
Refreshed May 3, 2026
Fair Market Rent
3-bedroom
2024$1,711
2025$1,540
YoY change-10.0%
2026$1,390
Source: HUD 2025 Fair Market Rent · ZIP 72301
Housing authority (multiple)
- AR024West Memphis Housing Authority390 S Walker Ave, West Memphis, AR, 72301Phone
Estimated monthly cashflow
$708
HUD 2025 SAFMR · ZIP 72301
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,540
HUD 2025 SAFMR · ZIP 72301
Property tax-$46
From listing data
Cap rate24.6%Cash-on-cash66.1%DSCR4.03
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
$51,558
Appreciation
$7,311
Total return
458%
Annualized IRR
41.0%
Annual cashflow
Y1
$9,066
Y2
$9,661
Y3
$10,283
Location
Crime Data
FBI 2025Crime rating
5.6/ 10
Moderate reported crime
Violent / 100k
536
Property / 100k
1,675
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