A+94
Memphis, TN 38106
1711 Effie Rd
$25,000
$25,000
A+94
18d
$949/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
1711 Effie Rd
Memphis, TN 38106
3 bd · 1 ba · 1,286 sqft
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 38106
$25,000
A+94
18d
$949/mo
1711 Effie Rd
Memphis, TN 38106
3 bd · 1 ba · 1,286 sqft
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 38106
Refreshed Jul 6, 2026
Deal verdict
18d on marketA+94
Cashflow/mo
$949/moCash-flowing
List price
$25,000
18d on market
Cap rate
51.7%
Cash-on-cash
162.7%
DSCR
8.46x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,550
Property tax-$14
From listing data
Net monthly cashflow$949
Annual cashflow
$11,389
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
$692,189
Appreciation
$35,682
Total return
10398%
Annualized IRR
16.8%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $13k | $12k | $26k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.