A+100
Los Angeles, TN 38116
659 Craft Rd
$55,000
$55,000
A+100
0d
$576/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
659 Craft Rd
Los Angeles, TN 38116
2 bd · 1 ba · 877 sqft
Est. rent $1,280/mo · HUD 2025 SAFMR · ZIP 38116
$55,000
A+100
0d
$576/mo
659 Craft Rd
Los Angeles, TN 38116
2 bd · 1 ba · 877 sqft
Est. rent $1,280/mo · HUD 2025 SAFMR · ZIP 38116
Refreshed Jul 6, 2026
Deal verdict
0d on marketA+100
Cashflow/mo
$576/moCash-flowing
List price
$55,000
0d on market
Cap rate
18.7%
Cash-on-cash
44.9%
DSCR
3.06x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,280
Property tax-$30
From listing data
Net monthly cashflow$576
Annual cashflow
$6,908
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
$490,717
Appreciation
$78,499
Total return
3696%
Annualized IRR
12.9%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $16k | $11k | $7.3k | $57k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.