A+94
Memphis, TN 38114
2156 Ethlyn Ave
$55,000
$55,000
A+94
24d
$760/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
2156 Ethlyn Ave
Memphis, TN 38114
3 bd · 2 ba · 1,092 sqft
Est. rent $1,540/mo · HUD 2025 SAFMR · ZIP 38114
$55,000
A+94
24d
$760/mo
2156 Ethlyn Ave
Memphis, TN 38114
3 bd · 2 ba · 1,092 sqft
Est. rent $1,540/mo · HUD 2025 SAFMR · ZIP 38114
Refreshed Jul 6, 2026
Deal verdict
24d on marketA+94
Cashflow/mo
$760/moCash-flowing
List price
$55,000
24d on market
Cap rate
22.7%
Cash-on-cash
59.2%
DSCR
3.72x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,540
Property tax-$30
From listing data
Net monthly cashflow$760
Annual cashflow
$9,123
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
$616,701
Appreciation
$78,499
Total return
4514%
Annualized IRR
13.6%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $13k | $9.6k | $57k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.