A+100
Memphis, TN 38107
1602 Vollintine Ave
$74,200
$74,200
A+100
0d
$829/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
1602 Vollintine Ave
Memphis, TN 38107
4 bd · 2 ba · 1,913 sqft
Est. rent $1,800/mo · HUD 2025 SAFMR · ZIP 38107
$74,200
A+100
0d
$829/mo
1602 Vollintine Ave
Memphis, TN 38107
4 bd · 2 ba · 1,913 sqft
Est. rent $1,800/mo · HUD 2025 SAFMR · ZIP 38107
Refreshed Jul 6, 2026
Deal verdict
0d on marketA+100
Cashflow/mo
$829/moCash-flowing
List price
$74,200
0d on market
Cap rate
19.5%
Cash-on-cash
47.9%
DSCR
3.19x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,800
Property tax-$41
From listing data
Net monthly cashflow$829
Annual cashflow
$9,942
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
$697,460
Appreciation
$105,903
Total return
3867%
Annualized IRR
13.1%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $22k | $15k | $11k | $76k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.