1 / 13
$199,000
227d
$188/mo
Estimated monthly Section 8 cashflow
8355 Greenbrook Pkwy, Southaven, MS 38671
Southaven, MS 38671
4 bd · 2 ba · 1,450 sqft · Built 1976
Est. rent $2,150/mo · ZIP-level SAFMR
8355 Greenbrook Pkwy, Southaven, MS 38671
Southaven, MS 38671
$188/mo
4 bd · 2 ba · 1,450 sqft · Built 1976
Est. rent $2,150/mo · ZIP-level SAFMR
Fair Market Rent
4-bedroom · this ZIP
2024—
2025$2,260
2026$2,150
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
227
Market rent
—
Estimated monthly cashflow
$188
Cap rate7.2%Cash-on-cash4.1%DSCR1.19
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$24,260
Appreciation
$31,696
Total return
100%
Annualized IRR
14.9%
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $26,894 | $15,228 | $3,071 | $204,970 |
| 2 | $28,034 | $16,077 | $3,920 | $211,119 |
| 3 | $29,222 | $16,966 | $4,809 | $217,453 |
| 4 | $30,461 | $17,899 | $5,742 | $223,976 |
| 5 | $31,753 | $18,876 | $6,719 | $230,696 |
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 $230,696. Excludes principal paydown and resale costs. Estimates only.
Location
Safety
FBI 2025Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272
Description
$188/mo
$199,000