✨Track on-chain rental distributions and secondary market pricing for 3878 Windermere Rd in Memphis, TN.
View on Lofty Marketplace ↗
Tier 2: Favorable Metric Profile🔥 DEEP DISCOUNTMemphis, TN SubmarketAlgorand ASA #3686994766🔥 22.83% 5-Year Projected IRR

3878 Windermere Rd

Single Family Residence • 3 Bed / 2 Bath • Total Tokens: 2,572 • Tokenized on Lofty / Algorand

View on Lofty ↗← Memphis Hub
🏷️ Active Secondary Discount Opportunity: 🔥 Deep Discount: $22.50 (49.7% below initial offering)Secondary Pricing Spread
🎯 Quantitative Model Catalysts & Score Factors (Tier 2: Favorable Metric Profile):🔥 DEEP DISCOUNT
💰 Income & Dividend Cash Flow
61/100
📈 Residential Capital Growth
78/100
🏷️ Model Valuation Spread
72/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK
BEST ASK (BUY PRICE)
$22.50
Depth: 36 shares
BEST BID (SELL PRICE)
$21.82
Depth: 137 shares
Bid-Ask Spread:$0.67 (3.0%)
Par Discount vs $50:-49.7% (Discount)

🏢 Property Manager

🛡️ VERIFIED PARTNER
🏢

ECO Systems LLC

📍 Memphis, TN • 37 Public Properties

Premier residential property management in Memphis and Shelby County with over a decade of single-family rental operations experience.

Registry ID: partner-eco-systemsOfficial Site ↗

📐 Valuation & Model NAV Spread

Model Estimated Value (AVM FMV):$123,800
Implied Token Market Cap:$57,870
Discount to Model NAV:+53.26%
Secondary Token Price:$22.50 (Initial: $44.71)
Discount to Initial Offering:+49.7%
Gross Rent Multiplier (GRM):9.85x

💰 Rental Income & 5-Year Return Forecast

Realized Net Dividend Yield:7.38%
Projected 5-Year IRR:22.83% / yr
In-Place Monthly Rent:$1,047 / mo
HUD Fair Market Rent (2-3BR):$1,089 / mo
Mark-to-Market Rent Upside:+4.0%
Residential 1% Rule Ratio:0.85% / mo

📍 Memphis Submarket Fundamentals & Growth Drivers

City Submarket:Memphis, Tennessee (Memphis / Shelby County)
Property Manager:ECO Systems LLC (Verified)
Neighborhood Grade:Grade B+
School District Rating:7.2/10 (Appreciation Driver)
Landlord Law Environment:Very High
Local Property Tax Rate:1.15% / yr
Expected Residential Appreciation:+4.8% / yr
🐂 Institutional Bull Case

High rental demand for 3BR residential homes in Memphis / Shelby County with 3.1% job growth. Mark-to-market rent upside (+4.01%) and model valuation spread (+53.26%) provide an attractive margin of safety.

🐻 Downside Risk Factors

Local property tax rate of 1.15% and routine tenant turnover could cause minor variance in monthly distributions.

🚀 Explore Listing on Lofty ↗📁 Official Property Documents⛓️ Allo Explorer👛 Pera Wallet

🔗 Compare Related Fractional Real Estate Deals

Other Deals in Memphis, TN:

View all Memphis properties →

More Properties in Tennessee (TN):

View all Tennessee properties →