1 / 26
$249,900
5d
-$98/mo
Estimated monthly Section 8 cashflow
6365 Oak Leaf Dr, Olive Branch, MS 38654
Olive Branch, MS 38654
3 bd · 2 ba · 1,596 sqft · Built 2001
Est. rent $2,230/mo · ZIP-level SAFMR
6365 Oak Leaf Dr, Olive Branch, MS 38654
Olive Branch, MS 38654
-$98/mo
3 bd · 2 ba · 1,596 sqft · Built 2001
Est. rent $2,230/mo · ZIP-level SAFMR
Fair Market Rent
3-bedroom · this ZIP
2024—
2025$2,300
2026$2,230
Housing authority
- MS062The Housing Authority of the City of Holly Springs700 Highway 4 E, Holly Springs, MS, 38635Phone6012522971Vouchers90 vouchers
Area statistics
ACS 2022Median income
$96k
Median home value
$262k
Population
56k
Homeownership
83.8%
Avg DOM
5
Market rent
—
Estimated monthly cashflow
-$98
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-drivenTotal cashflow
$7,243
Appreciation
$39,803
Total return
67%
Annualized IRR
10.8%
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $27,894 | $14,913 | -$353 | $257,397 |
| 2 | $29,077 | $15,771 | $505 | $265,119 |
| 3 | $30,310 | $16,671 | $1,405 | $273,072 |
| 4 | $31,595 | $17,615 | $2,349 | $281,265 |
| 5 | $32,934 | $18,605 | $3,339 | $289,703 |
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 $289,703. Excludes principal paydown and resale costs. Estimates only.
Location
Safety
FBI 2025Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272
Description
-$98/mo
$249,900