Skip to content
1 / 30
$209,000
102d
-$84/mo
Estimated monthly Section 8 cashflow

1926 Tissington Dr, Horn Lake, MS 38637

Horn Lake, MS 38637
3 bd · 2 ba · 1,137 sqft · Built 1985
Est. rent $1,850/mo · ZIP-level SAFMR

1926 Tissington Dr, Horn Lake, MS 38637

Horn Lake, MS 38637
-$84/mo
3 bd · 2 ba · 1,137 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

Area statistics

ACS 2022
Median income
$57k
Median home value
$146k
Population
27k
Homeownership
58.8%
Avg DOM
102
Market rent
Estimated monthly cashflow
-$84
Cap rate5.6%Cash-on-cash-1.7%DSCR0.92

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

5-year projection

FRED-driven
Total cashflow
$5,880
Appreciation
$33,288
Total return
67%
Annualized IRR
10.8%
YrRentNOICashflowValue
1$23,141$12,445-$323$215,270
2$24,122$13,159$391$221,728
3$25,145$13,907$1,139$228,380
4$26,211$14,692$1,924$235,231
5$27,322$15,516$2,748$242,288
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 $242,288. Excludes principal paydown and resale costs. Estimates only.

Safety

FBI 2025
Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272

Description

Welcome to 1926 Tissington Street in Horn Lake, Mississippi—a well-maintained 3-bedroom, 2-bath home situated on a large lot in an established subdivision. This property offers a spacious, fully fenced backyard with plenty of privacy, making it ideal for outdoor enjoyment, entertaining, or everyday living. A storage building adds extra functionality and space for tools, hobbies, or additional storage needs. Inside, the home features a comfortable and functional layout with ample natural light and room to make it your own. The generous lot size sets this property apart, offering a rare combination of space and neighborhood setting. Conveniently located with easy access to local amenities, schools, and major routes, this home is a great opportunity for those seeking privacy, space, and a well-established community.

-$84/mo
$209,000