1 / 15
$159,900
3d
$228/mo
Estimated monthly Section 8 cashflow
8096 Ashbrook Dr, Southaven, MS 38671
Southaven, MS 38671
3 bd · 1 ba · 970 sqft · Built 1970
Est. rent $1,850/mo · ZIP-level SAFMR
8096 Ashbrook Dr, Southaven, MS 38671
Southaven, MS 38671
$228/mo
3 bd · 1 ba · 970 sqft · Built 1970
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
3
Market rent
—
Estimated monthly cashflow
$228
Cap rate7.8%Cash-on-cash6.1%DSCR1.28
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$24,832
Appreciation
$25,468
Total return
112%
Annualized IRR
16.3%
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $23,141 | $13,198 | $3,429 | $164,697 |
| 2 | $24,122 | $13,930 | $4,162 | $169,638 |
| 3 | $25,145 | $14,698 | $4,929 | $174,727 |
| 4 | $26,211 | $15,503 | $5,734 | $179,969 |
| 5 | $27,322 | $16,346 | $6,578 | $185,368 |
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 $185,368. Excludes principal paydown and resale costs. Estimates only.
Location
Safety
FBI 2025Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272
Description
$228/mo
$159,900