1 / 27
$214,900
26d
-$122/mo
Estimated monthly Section 8 cashflow
727 Thornwood Dr, Southaven, MS 38671
Southaven, MS 38671
3 bd · 2 ba · 1,238 sqft · Built 2000
Est. rent $1,850/mo · ZIP-level SAFMR
727 Thornwood Dr, Southaven, MS 38671
Southaven, MS 38671
-$122/mo
3 bd · 2 ba · 1,238 sqft · Built 2000
Est. rent $1,850/mo · ZIP-level SAFMR
Fair Market Rent
3-bedroom · this ZIP
2024—
2025$1,930
2026$1,850
Housing authority
- MS062The Housing Authority of the City of Holly Springs700 Highway 4 E, Holly Springs, MS, 38635Phone6012522971Vouchers90 vouchers
Area statistics
ACS 2022Median income
$59k
Median home value
$157k
Population
37k
Homeownership
60.8%
Avg DOM
26
Market rent
—
Estimated monthly cashflow
-$122
Cap rate5.4%Cash-on-cash-2.4%DSCR0.89
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$3,533
Appreciation
$34,228
Total return
63%
Annualized IRR
10.2%
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $23,141 | $12,342 | -$787 | $221,347 |
| 2 | $24,122 | $13,053 | -$76 | $227,987 |
| 3 | $25,145 | $13,799 | $670 | $234,827 |
| 4 | $26,211 | $14,581 | $1,453 | $241,872 |
| 5 | $27,322 | $15,401 | $2,273 | $249,128 |
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 $249,128. Excludes principal paydown and resale costs. Estimates only.
Location
Safety
FBI 2025Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272
Description
-$122/mo
$214,900