Live Opportunity Map · 2026
MEMPHISBIRMINGHAMCLEVELANDSAN ANTONIODETROITBALTIMORETULSA
Low Yield
Peak Yield

Hover any pin · Acquisition cost · Cap rate · Voucher saturation

7 priority markets · Q1 2026

Affordable Housing Advisory

The Returns
Nobody's
Competing For.

Section 8 vouchers. LIHTC credits. Workforce housing demand. The zip codes your competition hasn't found yet — and the portfolios they're quietly building.

9.2%

Avg. Cap Rate

$68K

Avg. Entry Cost

23 days

Avg. Lease-Up

14.1%

Modeled IRR

Scroll
Market Intelligence

Memphis, TN
The case study they won't teach in MBA class.

A single-family portfolio acquired at $71K average, leased under Section 8 HAP contracts within 23 days of rehab completion, now cashflowing at 9.2% cap with government-backed rent guarantees.

Aerial view of residential neighborhood with affordable housing units
Memphis MSA · Parcel View

Avg. Acquisition Cost

$71,400

Memphis, TN — SFR portfolio

Section 8 HAP Contract

$1,240/mo

HUD Fair Market Rent, 2025

Net Cap Rate

9.2%

After mgmt, vacancy, taxes

7-Year IRR (modeled)

14.1%

Conservative exit at 8× GRM

Kitchen interior mid-renovation with new cabinets being installed
Pre-Rehab
Renovated bathroom with new fixtures and tile work
Mid-Rehab
Completed kitchen renovation with modern appliances and clean finishes
HUD-Ready
Deal Anatomy — Memphis Cluster A
01Acquisition
Off-market REO purchase
Purchase Price$71,400
02Rehab
HUD habitability standard
Renovation Budget$18,200
03Voucher
Section 8 HAP execution
Avg. Lease-Up23 days
04Stabilized
DSCR 1.48× at full occupancy
Monthly HAP$1,240

Tax Credit Stack

LIHTC (9%)42¢ / $1 invested
Opportunity Zone28¢ / $1 invested
Historic Tax Credit20¢ / $1 invested
Portfolio Simulation

Model your portfolio.
7-year hold. Conservative assumptions.

Investable Capital

$250K

7-Year Portfolio Projection

$143Ktotal return

On $250K deployed · Conservative exit at 8× GRM

[001]
$18K
Y1
$32K
Y2
$48K
Y3
$67K
Y4
$88K
Y5
$112K
Y6
$143K
Y7
Cumulative cashflow · Section 8 HAP contractsFORECAST

Modeled IRR

14.1%
Cash-on-Cash9.2%
Equity Multiple2.4×
Avg. DSCR1.48

Yr 1 Annual Cashflow

$18.4K
Gross Rent (HAP)$14,880
OpEx + Mgmt−$5,040
Debt Service−$5,160
Net NOI$4,680

Hold-Period Timeline

Acquisition

Month 0

Rehab Complete

Month 2

Voucher Executed

Month 3

Refi (BRRRR)

Year 2

Exit / Hold

Year 7

Client Outcomes

Three clients.
Three entry points. One thesis.

The 401(k) rollover. The accidental landlord. The family office. Each arrived with a different amount and a different question. Each left with a government-backed cashflow stream.

Middle-aged professional man in business casual attire smiling confidently

Randall Whitmore

VP of Operations

01
I had a 401(k) I hadn't touched in four years. Allocate put it into three Memphis SFRs with Section 8 tenants. First HAP check hit my account 26 days after close.
Entry$401(k) rollover · $210K deployed
Outcome$31,200 passive income / year
Cash-on-Cash9.1%
Professional woman with natural hair wearing a blazer looking directly at camera

Christine Okafor

Accidental Landlord → Portfolio Investor

02
I had one duplex in Cleveland I didn't know what to do with. Allocate showed me how to pull equity, pair it with LIHTC credits, and build a six-unit portfolio that covers my mortgage twice over.
EntryInherited duplex + $85K equity pull
Outcome6-unit portfolio · DSCR 1.52×
Projected IRR13.8%
Older gentleman in a suit representing a family office principal

The Hartwell Family Office

Multi-generational wealth

03
We needed recession resistance with a story we could tell our investors. Affordable housing delivered both — government-backed rents don't evaporate in a downturn. That's the whole thesis.
Entry$1.2M diversification mandate
Outcome22-unit Birmingham cluster
Annual NOI$148K
Section 8 HAP ContractsLIHTC Tax CreditsGovernment-Backed Rents9%+ Cap RatesRecession-ResistantWorkforce HousingVoucher SaturationSix-Figure Passive IncomeSection 8 HAP ContractsLIHTC Tax CreditsGovernment-Backed Rents9%+ Cap RatesRecession-ResistantWorkforce HousingVoucher SaturationSix-Figure Passive Income
Private Briefing

Book Your
Portfolio Briefing.

A 30-minute private session. We pull your capital range, overlay it against current inventory in three target markets, and walk you through a modeled portfolio before you commit a dollar.

01

Market selection matched to your capital and timeline

02

Live deal review — current acquisition targets in pipeline

03

Tax credit stack walkthrough for your specific situation

04

No pitch. No pressure. Just the numbers.

Not ready to book?

Download the 2024 Opportunity Map — 47 zip codes, ranked.

Portfolio Briefing Request

[SECURE]

30 minutes · No obligation · Completely confidential