INVESTMENT HIGHLIGHTS
New Construction Turn-Key Rental Investment Opportunity
Projected 37.6% Total ROI | DSCR Eligible | New Construction
4446 Suncrest Dr presents an opportunity to acquire a newly constructed, turn-key single-family rental property in one of the nation’s strongest cash-flow rental markets. Located in Memphis, Tennessee, this 4-bedroom, 2-bath residence was purpose-built for long-term rental durability, offering investors immediate cash flow potential combined with appreciation upside, tax advantages, and low-maintenance ownership.
The property features modern construction, durable finishes, open-concept living space, luxury vinyl plank flooring, granite countertops, central HVAC, and tenant-paid utilities, reducing operational complexity and ongoing capital expenditure risk. As a newly built asset, the property is positioned to minimize near-term maintenance exposure while appealing to long-term workforce housing tenants seeking quality affordable housing.
Investment Highlights
- New Construction Single-Family Rental
- 4 Bed / 2 Bath Layout
- Approx. 1360 SF
- Purchase Price: $169,500.00
- Projected Rent: $1,650/month
- Tenant-Paid Utilities & Landscaping
- DSCR Financing Eligible
- Professionally Managed
- Low Deferred Maintenance Exposure
- Strong Memphis Workforce Housing Demand
Financial Overview
Purchase Price = $169,500.00
Down Payment = $35,000
Loan Amount = $130,000
Monthly Loan Interest = $758
Monthly Property Taxes = $125
Monthly Insurance = $100
Total Monthly Payment = $983
Monthly Gross Profit = $667
$667 × 12 months = $8,004
22.9% Annual ROI
The projected total return combines passive cash flow, leveraged appreciation, mortgage principal reduction, and depreciation benefits to create a comprehensive long-term wealth-building opportunity. Memphis continues to attract investors nationwide due to its strong rent-to-price ratios, landlord-friendly environment, and durable workforce housing demand supported by major employers including FedEx, healthcare systems, manufacturing, and logistics distribution.
This investment is well suited for buy-and-hold investors seeking scalable single-family rental assets with stable income characteristics and long-term equity growth potential.
Investment Disclaimer
Financial projections are estimates only and are provided for informational purposes. Actual results may vary based on financing terms, occupancy, expenses, market conditions, and property operations. Investors should independently verify all assumptions and conduct their own due diligence prior to acquisition.