1 / 30
$305,000
81d
$44/mo
Estimated monthly Section 8 cashflow
4495 Aberton Dr, Southaven, MS 38672
Southaven, MS 38672
4 bd · 3 ba · 2,198 sqft · Built 2003
Est. rent $2,940/mo · ZIP-level SAFMR
4495 Aberton Dr, Southaven, MS 38672
Southaven, MS 38672
$44/mo
4 bd · 3 ba · 2,198 sqft · Built 2003
Est. rent $2,940/mo · ZIP-level SAFMR
Fair Market Rent
4-bedroom · this ZIP
2024—
2025$3,130
2026$2,940
Housing authority
- MS062The Housing Authority of the City of Holly Springs700 Highway 4 E, Holly Springs, MS, 38635Phone6012522971Vouchers90 vouchers
Area statistics
ACS 2022Median income
$104k
Median home value
$268k
Population
16k
Homeownership
94.0%
Avg DOM
81
Market rent
—
Estimated monthly cashflow
$44
Cap rate6.3%Cash-on-cash0.6%DSCR1.03
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$20,120
Appreciation
$48,579
Total return
80%
Annualized IRR
12.5%
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $36,776 | $20,251 | $1,618 | $314,150 |
| 2 | $38,335 | $21,397 | $2,764 | $323,575 |
| 3 | $39,960 | $22,598 | $3,966 | $333,282 |
| 4 | $41,654 | $23,858 | $5,226 | $343,280 |
| 5 | $43,420 | $25,179 | $6,547 | $353,579 |
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 $353,579. Excludes principal paydown and resale costs. Estimates only.
Location
Safety
FBI 2025Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272
Description
$44/mo
$305,000