0out of 100
Excellent

1463 Faxon Avenue, Memphis, TN, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location14/25
$
Asking $50k$30,000
%
$6,000 cash at risk up front
89
1463 Faxon Avenue, Memphis, TN, USA
2 bd1 ba1,450 sqft

Excellent

89/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 91% below area price per sqft
  • $295k potential equity (232%)
  • $1,189/mo positive cash flow
  • 37.4% cap rate
Watch-outs
  • Neighborhood scores 67/100

Price vs. Market

Good
Your offer
$21/sqft
Area avg
$141/sqft
85% below market average
You save ~$174,000 vs buying at market rate
Your offer
$30,000
At market rate
$204,450

ARV Assessment

GoodLive · LLM + comps
ARV Low
$238k
Est. ARV
$269k
ARV High
$314k
Total Investment
$70k
Est. ARV
$269k
Rehab Cost
$40k
Potential Equity
$199k
Comparable Reasoning

The After-Repair Value for the subject property ranges from $238,000 to $314,000 based on comparable sales in the area, with a midpoint estimate of $269,000.

2 more details
Condition Assessment

Property presents in cosmetic condition. Estimated rehab of $40k covers paint, flooring, and fixtures.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
1455 Faxon Ave, Memphis, TN
85% match
$230,000
$151/sqft
1455 Faxon Ave, Memphis, TN
3 2 1,5200.02 misold May 2026
1468 Faxon Ave, Memphis, TN
80% match
$110,000
$77/sqft
1468 Faxon Ave, Memphis, TN
3 1 1,4260.04 misold Mar 2026
1449 Lyndale Ave, Memphis, TN
85% match
$189,900
$142/sqft
1449 Lyndale Ave, Memphis, TN
3 2 1,3400.22 misold May 2026
1329 N Parkway, Memphis, TN
75% match
$216,000
$112/sqft
1329 N Parkway, Memphis, TN
4 2 1,9260.28 misold May 2026
435 N McNeil St, Memphis, TN
70% match
$331,500
$141/sqft
435 N McNeil St, Memphis, TN
4 3 2,3580.29 misold May 2026
531 Stonewall St, Memphis, TN
75% match
$370,000
$161/sqft
531 Stonewall St, Memphis, TN
4 2 2,2930.11 misold Feb 2024
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 31 comps
25th pct
$2,400
Median /mo
$2,700
75th pct
$3,500
Monthly Rent
$2,700
Annual Rent
$32k
Rental Yield
108.0%
Cap Rate
59.4%
Market Assessment

Median area rent is $2,700/mo based on 31 comps. Standard deviation $690/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 31 comparable rentals within 25.0 miles of similar houses, monthly rents range from $2,400 (25th percentile) to $3,500 (75th percentile), with a median of $2,700.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 25.0 miles. Standard deviation: $690.

Based on 31 rental comps within 25.0 mi · σ $690
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.47% 30-yr fixed national average (as of 2026-06-18). Adjust below to match your quote.
Price
$30,000
Loan
$24,000
$6,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$151/mo
Estimated Rent$2,700/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return57.10%
Total Payment
$511/mo
Monthly Cash Flow
+$2,189/mo
Positive cash flow: $2,189/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Emerging Neighborhood53/100
Composite socioeconomic score
Median Income
$56k
Median Home
$301k
Median Rent
$1,073/mo
Homeownership
39.36%
Vacancy
9.56%
Population
22,925
Score Breakdown
Income & Wealth
54
Housing Market
41
Education
82
Employment
66
Stability
42
Infrastructure
62
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Memphis, TN
10-year population trend
-4.2% / decade
City Population
629,063
Density / sq mi
2,124
Area (sq mi)
296
Within 1 Mile
7,497
1-Mile Density
3,453
Trend Years
2014–2023

Get alerts for deals like this in Memphis

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby