A+94
Memphis, TN 38106
1371 S Pkwy E
$89,900
$89,900
A+94
137d
$556/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
1371 S Pkwy E
Memphis, TN 38106
3 bd · 1 ba · 1,628 sqft
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 38106
$89,900
A+94
137d
$556/mo
1371 S Pkwy E
Memphis, TN 38106
3 bd · 1 ba · 1,628 sqft
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 38106
Refreshed Jul 6, 2026
Deal verdict
137d on marketA+94
Cashflow/mo
$556/moCash-flowing
List price
$89,900
137d on market
Cap rate
13.5%
Cash-on-cash
26.5%
DSCR
2.21x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,550
Property tax-$49
From listing data
Net monthly cashflow$556
Annual cashflow
$6,671
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
$539,360
Appreciation
$128,311
Total return
2652%
Annualized IRR
11.7%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $13k | $7.2k | $93k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.