Zip Code 38127 — Memphis, TN
🟢STRONG— excellent cash flow marketA
Excellent
Strong cash flow + low risk · Score: 84/100
Cap Rate
14.7%
Monthly Cash Flow
+$637
Median Home Price
$91,608
DSCR
2.31
Fair Market Rents
- Studio
- $920/mo
- 1 Bedroom
- $1,020/mo
- 2 Bedroom
- $1,160/mo
- 3 Bedroom
- $1,530/mo
- 4 Bedroom
- $1,780/mo
Investment Metrics
- Cap Rate
- 14.7%
- Cash-on-Cash Return
- 36.3%
- Price-to-Rent Ratio
- 5.0
- 1% Rule
- 1.67%
- Gross Rent Multiplier
- 5.0
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →