Memphis Property Examples*

Scroll Down To See Actual DFY Properties

*Any properties that may be found on DFY websites are actual properties DFY Clients have purchased through licensed professionals in the state in which they are found. Properties pictured below are for illustrative purposes only and are not for sale through the website or from DFY.

Memphis Facts

Population of 1.3 Million
Located on the banks of the Mississippi
Home to the busiest cargo airport in the world
Over 300 separate trucking companies

Average Returns

Average Cash on Cash Return:
11% – 13%
Average Annualized ROI:
15% – 17%
Projected Appreciation:
4% – 5%
Average Monthly Cash Flow:
$300 – $375 /mo.

Average Expenses

Average Purchase Price:
$160,000 – $240,000

Average Total Out of Pocket:
Starting at $58,000 avg. on 25% down for financed deals

Average Age of Homes:
28 years

Shelby Wood Cove Memphis, TN

3 Bed 2 Bath

Purchase Price: $180,000

Year Built: 1991

Square Feet: 1700

Average Annual Return*: 16.86%

Average Annual Cash On Cash*: 18.67%

Cap Rate: 8.02%

5-yr Projected Profit: $82,809.57

View Full Property Details*

South Flowering Tree Cove Bartlett, TN

3 Bed 2 Bath

Purchase Price: $198,000

Year Built: 1976

Square Feet: 1600

Average Annual Return*: 12.79%

Average Annual Cash On Cash*: 15.27%

Cap Rate: 6.95%

5-yr Projected Profit: $68,289.48

View Full Property Details*

Spring Oak Cove Memphis, TN

4 Bed 3 Bath

Purchase Price: $235,000

Year Built: 1982

Square Feet: 2400

Average Annual Return*: 17.29%

Average Annual Cash On Cash*: 16.11%

Cap Rate: 6.92%

5-yr Projected Profit: $91,516.68

View Full Property Details*

Travers Cove Cordova, TN

3 Bed 2.5 Bath

Purchase Price: $215,000

Year Built: 2007

Square Feet: 1708

Average Annual Return*: 17.44%

Average Annual Cash On Cash*: 16.64%

Cap Rate: 6.93%

5-yr Projected Profit: $86,552.80

View Full Property Details*

Wemberley Drive Memphis, TN

4 Bed 3 Bath

Purchase Price: $257,000

Year Built: 2004

Square Feet: 2545

Average Annual Return*: 18.60%

Average Annual Cash On Cash*: 17.07%

Cap Rate: 7.04%

5-yr Projected Profit: $108,515.77

View Full Property Details*

Jessa Cove Cordova, TN

3 Bed 2 Bath

Purchase Price: $160,000

Year Built: 1997

Square Feet: 1335

Average Annual Return*: 15.96%

Average Annual Cash On Cash*: 17.47%

Cap Rate: 7.54%

5-yr Projected Profit: $66,401.04

View Full Property Details*

Beechcroft Place S Cordova, TN

4 Bed 2 Bath

Purchase Price: $220,000

Year Built: 1977

Square Feet: 2167

Average Annual Return*: 16.83%

Average Annual Cash On Cash*: 15.93%

Cap Rate: 6.92%

5-yr Projected Profit: $83,889.73

View Full Property Details*

Dovefield Ln., Bartlett, TN 38135

3 Bed 2 Bath

Purchase Price: $200,000

Year Built: 1992

Square Feet: 1544

Average Annual Return*: 15.62%

Average Annual Cash On Cash*: 16.04%

Cap Rate: 7.31%

5-yr Projected Profit: $75,656.89

View Full Property Details*

Longleaf Oak Trail, Arlington, TN 38002

3 Bed 2 Bath

Purchase Price: $180,000

Year Built: 2005

Square Feet: 1536

Average Annual Return*: 15.76%

Average Annual Cash On Cash*: 16.15%

Cap Rate: 7.63%

5-yr Projected Profit: $61,176.30

View Full Property Details*

Hickory Bark Drive, Memphis, TN 38141

3 Bed 2 Bath

Purchase Price: $170,000

Year Built: 1981

Square Feet: 1882

Average Annual Return*: 15.90%

Average Annual Cash On Cash*: 15.51%

Cap Rate: 7.57%

5-yr Projected Profit: $54,701.15

View Full Property Details*

Memphis Property Examples*

Scroll Down To See Actual DFY Properties

Memphis Facts

Average Returns

Average Expenses

Shelby Wood Cove Memphis, TN

3 Bed 2 Bath

South Flowering Tree Cove Bartlett, TN

3 Bed 2 Bath

Spring Oak Cove Memphis, TN

4 Bed 3 Bath

Travers Cove Cordova, TN

3 Bed 2.5 Bath

Wemberley Drive Memphis, TN

4 Bed 3 Bath

Jessa Cove Cordova, TN

3 Bed 2 Bath

Beechcroft Place S Cordova, TN

4 Bed 2 Bath

Dovefield Ln., Bartlett, TN 38135

3 Bed 2 Bath

Longleaf Oak Trail, Arlington, TN 38002

3 Bed 2 Bath

Hickory Bark Drive, Memphis, TN 38141

3 Bed 2 Bath

Ready To Redefine Your Retirement?

Do You Want To Learn A Little More First?

Replace Your Income

Memphis Property Examples*

Scroll Down To See Actual DFY Properties

Memphis Facts

Average Returns

Average Expenses

Shelby Wood Cove Memphis, TN

3 Bed 2 Bath

South Flowering Tree Cove Bartlett, TN

3 Bed 2 Bath

Spring Oak Cove Memphis, TN

4 Bed 3 Bath

Travers Cove Cordova, TN

3 Bed 2.5 Bath

Wemberley Drive Memphis, TN

4 Bed 3 Bath

Jessa Cove Cordova, TN

3 Bed 2 Bath

Beechcroft Place S Cordova, TN

4 Bed 2 Bath

Dovefield Ln., Bartlett, TN 38135

3 Bed 2 Bath

Longleaf Oak Trail, Arlington, TN 38002

3 Bed 2 Bath

Hickory Bark Drive, Memphis, TN 38141

3 Bed 2 Bath

Ready To Redefine Your Retirement?

Do You Want To Learn A Little More First?

Watch the 5 Minute Retirement Makeover Series For Free

Replace Your Income with Real Estate

Replace Your Income