1 / 20
$269,000
18d
-$12/mo
Estimated monthly Section 8 cashflow
7381 Getwell Rd, Southaven, MS 38672
Southaven, MS 38672
3 bd · 3 ba · 1,630 sqft · Built 1969
Est. rent $2,520/mo · ZIP-level SAFMR
7381 Getwell Rd, Southaven, MS 38672
Southaven, MS 38672
-$12/mo
3 bd · 3 ba · 1,630 sqft · Built 1969
Est. rent $2,520/mo · ZIP-level SAFMR
Fair Market Rent
3-bedroom · this ZIP
2024—
2025$2,670
2026$2,520
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
18
Market rent
—
Estimated monthly cashflow
-$12
Cap rate6.1%Cash-on-cash-0.2%DSCR0.99
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$14,239
Appreciation
$42,845
Total return
76%
Annualized IRR
11.9%
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $31,522 | $17,226 | $792 | $277,070 |
| 2 | $32,858 | $18,205 | $1,771 | $285,382 |
| 3 | $34,251 | $19,231 | $2,798 | $293,944 |
| 4 | $35,703 | $20,308 | $3,874 | $302,762 |
| 5 | $37,217 | $21,437 | $5,003 | $311,845 |
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 $311,845. Excludes principal paydown and resale costs. Estimates only.
Location
Safety
FBI 2025Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272
Description
-$12/mo
$269,000