1 / 25

$159,900

34d

$228/mo

Estimated monthly Section 8 cashflow

6460 Yorkshire Rd, Horn Lake, MS 38637

Horn Lake, MS 38637

3 bd · 2 ba · 1,100 sqft · Built 1985

Est. rent $1,850/mo · ZIP-level SAFMR

6460 Yorkshire Rd, Horn Lake, MS 38637

Horn Lake, MS 38637

$228/mo

3 bd · 2 ba · 1,100 sqft · Built 1985

Est. rent $1,850/mo · ZIP-level SAFMR

Fair Market Rent

3-bedroom · this ZIP

2024—

2025$1,880

2026$1,850

Housing authority

The Housing Authority of the City of Holly Springs
700 Highway 4 E, Holly Springs, MS, 38635
MS062
Phone6012522971
Emailadmin@hollyhousing.org
Vouchers90 vouchers

Area statistics

ACS 2022

Median income

$57k

Median home value

$146k

Population

27k

Homeownership

58.8%

Avg DOM

Market rent

—

Estimated monthly cashflow

$228

Cap rate7.8%Cash-on-cash6.1%DSCR1.28

Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.

5-year projection

FRED-driven

Total cashflow

$24,832

Appreciation

$25,468

Total return

112%

Annualized IRR

16.3%

Yr	Rent	NOI	Cashflow	Value
1	$23,141	$13,198	$3,429	$164,697
2	$24,122	$13,930	$4,162	$169,638
3	$25,145	$14,698	$4,929	$174,727
4	$26,211	$15,503	$5,734	$179,969
5	$27,322	$16,346	$6,578	$185,368

Rent growth 4.2% · Trailing 36-month CAGR of CPI rent of primary residence (capped to 1.5–7.0%).

Appreciation 3.0% · Fallback — HPI series not yet ingested.

Mortgage rate 6.51% · Latest Freddie Mac PMMS 30-year fixed (FRED MORTGAGE30US).

Year 5 value $185,368. Excludes principal paydown and resale costs. Estimates only.

Location

Map of 6460 Yorkshire Rd, Horn Lake, MS 38637

Open in Google Maps

Safety

FBI 2025

Safety index

7.6/ 10

Violent / 100k

222

Property / 100k

1,272

Description

Spacious single-story home featuring 3 bedrooms, 2 bathrooms with a functional and inviting layout. The main living areas offer comfortable space for both everyday living and entertaining, while the kitchen provides ample cabinet and counter space and flows into the dining and living areas. The primary bedroom includes an en-suite bathroom and generous closet space. Additional bedrooms offer flexibility for guests, office, or hobbies. Enjoy the backyard with space to relax or entertain. Great opportunity with plenty of potential!

$228/mo

$159,900