A+94
Memphis, TN 38119
2961 Jib Cv #30
$139,900
$139,900
A+94
16d
$587/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
2961 Jib Cv #30
Memphis, TN 38119
3 bd · 2 ba · 1,348 sqft
Est. rent $2,020/mo · HUD 2025 SAFMR · ZIP 38119
$139,900
A+94
16d
$587/mo
2961 Jib Cv #30
Memphis, TN 38119
3 bd · 2 ba · 1,348 sqft
Est. rent $2,020/mo · HUD 2025 SAFMR · ZIP 38119
Refreshed Jul 6, 2026
Deal verdict
16d on marketA+94
Cashflow/mo
$587/moCash-flowing
List price
$139,900
16d on market
Cap rate
11.1%
Cash-on-cash
18%
DSCR
1.82x
Cashflow breakdown
Cash-flowing
Section 8 rent$2,020
Property tax-$77
From listing data
Net monthly cashflow$587
Annual cashflow
$7,041
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$649,362
Appreciation
$199,674
Total return
2167%
Annualized IRR
11.0%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $25k | $16k | $7.7k | $144k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.