0out of 100
Good Deal

583 S McLean Blvd, Memphis, TN 38104, USA

Score Breakdown
Value37/40
Cash Flow21/35
Location14/25
$
$440,000
%
$88,000 cash at risk up front
72
583 S McLean Blvd, Memphis, TN 38104, USA
4 bd3 ba3,580 sqft

Good Deal

72/100

This is an excellent deal — priced below the local market with healthy equity after repairs. The fundamentals line up well across the board.

Highlights
  • 42% below area price per sqft
  • $353k potential equity (44%)
  • $2,647/mo positive cash flow
  • 7.85% cap rate
  • Strong neighborhood (75/100)
Watch-outs
  • No major red flags detected

Price vs. Market

Good
Your offer
$123/sqft
Area avg
$147/sqft
16% below market average
You save ~$85,920 vs buying at market rate
Your offer
$440,000
At market rate
$526,260

ARV Assessment

FairLive · LLM + comps
ARV Low
$430k
Est. ARV
$481k
ARV High
$533k
Total Investment
$440k
Est. ARV
$481k
Rehab Cost
$20k
Potential Equity
$41k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $429,680 and $533,040 based on selected comparable properties.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $20k covers kitchen, baths, and systems.

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
1770 Carr Ave, Memphis, TN
85% match
$375,000
$177/sqft
1770 Carr Ave, Memphis, TN
3 2.5 2,1170.13 misold May 2026
1770 Carr Ave, Memphis, TN
85% match
$375,000
$177/sqft
1770 Carr Ave, Memphis, TN
3 2.5 2,1170.10 misold May 2026
1844 Cowden Rd, Memphis, TN
85% match
$367,000
$116/sqft
1844 Cowden Rd, Memphis, TN
4 3 3,1520.12 misold Oct 2019
660 S McLean Blvd, Memphis, TN
65% match
$188,000
$71/sqft
660 S McLean Blvd, Memphis, TN
3 2.5 2,6470.14 misold Jan 1995
1932 Carr Ave, Memphis, TN
75% match
$285,000
$250/sqft
1932 Carr Ave, Memphis, TN
3 1 1,1400.23 misold Oct 2022
1785 Glenwood Pl, Memphis, TN
75% match
$250,000
$103/sqft
1785 Glenwood Pl, Memphis, TN
3 2 2,4260.18 misold Oct 2003
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 14 comps
25th pct
$2,630
Median /mo
$2,920
75th pct
$3,500
Monthly Rent
$2,920
Annual Rent
$35k
Rental Yield
8.0%
Cap Rate
4.4%
Market Assessment

Median area rent is $2,920/mo based on 14 comps. Standard deviation $470/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 14 comparable rentals within 20.0 miles of similar houses, monthly rents range from $2,630 (25th percentile) to $3,500 (75th percentile), with a median of $2,920.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 20.0 miles. Standard deviation: $470.

Based on 14 rental comps within 20.0 mi · σ $470
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.49% 30-yr fixed national average (as of 2026-06-25). Adjust below to match your quote.
Price
$440,000
Loan
$352,000
$88,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$2,223/mo
Estimated Rent$2,920/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return3.74%
Total Payment
$2,583/mo
Monthly Cash Flow
+$337/mo
Positive cash flow: $337/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