A+100
Memphis, TN 38127
3522 Debby Dr
$42,000
$42,000
A+100
3d
$619/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
3522 Debby Dr
Memphis, TN 38127
2 bd · 2 ba · 1,474 sqft
Est. rent $1,230/mo · HUD 2025 SAFMR · ZIP 38127
$42,000
A+100
3d
$619/mo
3522 Debby Dr
Memphis, TN 38127
2 bd · 2 ba · 1,474 sqft
Est. rent $1,230/mo · HUD 2025 SAFMR · ZIP 38127
Refreshed Jul 6, 2026
Deal verdict
3d on marketA+100
Cashflow/mo
$619/moCash-flowing
List price
$42,000
3d on market
Cap rate
23.8%
Cash-on-cash
63.2%
DSCR
3.89x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,230
Property tax-$23
From listing data
Net monthly cashflow$619
Annual cashflow
$7,427
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
$497,110
Appreciation
$59,945
Total return
4737%
Annualized IRR
13.8%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $15k | $10k | $7.8k | $43k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.