7146 W Carrolton Dr · Southaven, MS
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $1,241 – $2,305
Heat risk 6/10 · Moderate
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 18.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +14.7/30.0
- ARV discount +7.3/15.0
- DSCR +4.5/10.0
- Schools +4.0/10.0
- Rent growth +3.3/5.0
- Livability +3.2/5.0
- 1% rule +3.1/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$204,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
Key facts
- Two living spaces
- Spacious kitchen
- Dining room
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $204k.
Deal economics
- At list price, monthly cash flow is $51 ($609/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $164k (19.4% below list).
- Recommended offer: $164k (19.4% below list) — sets the bar for 1% rule.
- Cap rate 6.6% vs local median 5.2% in Southaven — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 65/100 on livability (#107 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
- Desoto County School District (suburban): math 48% / reading 42% proficiency, ranked #20 of 130 in MS (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Hope Sullivan Elementary School (548 students, 100% FRL); Southaven Middle School (math 33% / reading 25%, grade F, #90 of 179 statewide, top 52%, 1,456 students, 100% FRL); Southaven High School (math 26% / reading 35%, grade F, #88 of 197 statewide, top 45%, 1,850 students, 100% FRL) — zoned schools average 100% FRL vs 43% district-wide (56 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 30% at this address vs 45% district-wide (-15 pts) — the specific schools serving this property underperform the Desoto County School District average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+3.2%/yr); 196 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,155 units permitted in DeSoto County in 2024 (0 in 5+ unit buildings).
- This rent runs 32% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- DeSoto County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 94 days — a 9% lower offer ($186k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 94 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
- Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.81% ✗
- Cap rate
- 6.59%
- Cash-on-cash
- 1.07%
- DSCR
- 1.05
- GRM
- 10.3
CMA / ARV
- ARV (on-the-fly)
- $203,224
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8256 Caprock Cv | 0.15mi | 4/1.5 (+1) | 1,333 (-0%) | 2mo | $215,000 | $161 | 86 |
| 7984 Charleston Dr | 0.30mi | 3/1.5 | 1,316 (-2%) | 3mo | $205,000 | $156 | 81 |
| 8232 Caprock Cv | 0.13mi | 3/1.5 | 1,252 (-6%) | 3mo | $205,000 | $164 | 81 |
| 8439 Booneville Dr | 0.41mi | 3/1.5 | 1,339 (+0%) | 3mo | $200,000 | $149 | 78 |
| 7869 Brentwood Dr | 0.27mi | 3/1.5 | 1,400 (+5%) | 3mo | $209,999 | $150 | 77 |
| 8216 Caprock Cv | 0.12mi | 3/1.5 | 1,219 (-9%) | 4mo | $185,000 | $152 | 77 |
| 8444 Cedarcrest Dr | 0.36mi | 3/1.5 | 1,263 (-6%) | 3mo | $189,999 | $150 | 72 |
| 7645 Coral Hills Cv | 0.50mi | 3/2.0 | 1,284 (-4%) | 3mo | $199,900 | $156 | 65 |
| 2117 Ms Vly | 0.41mi | 3/1.5 | 1,481 (+11%) | 1mo | $169,000 | $114 | 62 |
| 7752 Charleston Dr | 0.41mi | 4/2.0 (+1) | 1,242 (-7%) | 1mo | $185,000 | $149 | 62 |
| 1884 S Conerly Dr | 0.49mi | 3/1.5 | 1,200 (-10%) | 2mo | $185,000 | $154 | 59 |
| 1818 Whitehead Dr | 0.62mi | 3/1.0 | 1,197 (-10%) | 2mo | $165,000 | $138 | 50 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.2% rent growth · sell at horizon
- IRR
- -14.4%
- Equity multiple
- 0.48×
- Total profit
- $-29,567
- Equity at exit
- $30,417
- IRR
- -5.5%
- Equity multiple
- 0.64×
- Total profit
- $-20,521
- Equity at exit
- $17,638
Cash invested: $57,120 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Mississippi
- 90 Strongly Landlord-Friendly · R+11
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 38671
- Home prices YoY
- -18.2%
- Rents YoY
- 3.2%
- Active inventory
- 196
- Price-to-rent
- 10.3×
Monthly cashflow live
- Estimated rent
- $1,644 high interval (Pro) →
- Mortgage (P&I)
- −$1,070
- Tax from tax record
- −$94 /mo · $1,122/yr
- Insurance
- −$85
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$345
- Net cashflow
- $51
Break-even live
Sensitivity live
| Price | -10% $166 | -5% $108 | +0% $51 | +5% $-7 | +10% $-65 |
|---|---|---|---|---|---|
| Rent | -10% $-79 | -5% $-14 | +0% $51 | +5% $116 | +10% $181 |
| Rate | -1.0pp $153 | -0.5pp $103 | base $51 | +0.5pp $-2 | +1.0pp $-56 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $51,000
- Closing costs
- $6,120
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7087 Carrolton Dr W Southaven, MS | 3.0 | 2.0 | 1594 | $1,500 | $0.94 | 46d | 1 | 0.08mi |
| 8349 Cedarbrush Dr Southaven, MS | 3.0 | 1.5 | 1200 | $1,395 | $1.16 | 45d | 1 | 0.30mi |
| 8495 Charleston Dr Southaven, MS | 3.0 | 1.5 | 1450 | $1,345 | $0.93 | 16d | 1 | 0.36mi |
| 7757 Charleston Dr Southaven, MS | 4.0 | 2.0 | 1325 | $1,650 | $1.25 | 25d | 1 | 0.38mi |
| 1842 Brookhaven Dr Southaven, MS | 3.0 | 1.0 | 1200 | $1,395 | $1.16 | 6d | 1 | 0.40mi |
| 1984 Custer Dr Southaven, MS | 3.0 | 2.0 | 1131 | $1,523 | $1.35 | 45d | 1 | 0.44mi |
| 8228 Brooksville Cv Southaven, MS | 3.0 | 2.0 | 1576 | $1,695 | $1.08 | 6d | 1 | 0.46mi |
| 2179 Coral Hills Dr Southaven, MS | 4.0 | 1.5 | 1451 | $1,395 | $0.96 | 23d | 1 | 0.54mi |
| 7594 Rockingham Dr Southaven, MS | 3.0 | 1.5 | 1680 | $1,665 | $0.99 | 45d | 1 | 0.57mi |
| 8328 Dottley Dr Southaven, MS | 3.0 | 2.0 | 1184 | $1,573 | $1.33 | 45d | 1 | 0.69mi |
| 8280 Hastings Cv Southaven, MS | 3.0 | 1.5 | 1184 | $1,350 | $1.14 | 23d | 1 | 0.72mi |
| 8297 Baldwyn Cv Southaven, MS | 3.0 | 1.0 | 1065 | $1,323 | $1.24 | 25d | 1 | 0.72mi |
| 1699 Whitehead Dr Southaven, MS | 3.0 | 1.0 | 1000 | $1,195 | $1.20 | 45d | 1 | 0.73mi |
| 1748 Newington Cv Southaven, MS | 3.0 | 1.5 | 1124 | $1,500 | $1.33 | 25d | 1 | 0.75mi |
| 1766 Dorchester Dr Southaven, MS | 3.0 | 2.0 | 1200 | $1,585 | $1.32 | 25d | 1 | 0.78mi |
| 1732 Carla Cv Southaven, MS | 4.0 | 1.5 | 1196 | $1,600 | $1.34 | 6d | 1 | 0.80mi |
| 8282 Fayette Cv Southaven, MS | 3.0 | 1.5 | 1297 | $1,545 | $1.19 | 16d | 1 | 0.82mi |
| 1590 Custer Dr Southaven, MS | 3.0 | 1.0 | 900 | $1,295 | $1.44 | 22d | 1 | 0.83mi |
| 7430 Pintail Dr Horn Lake, MS | 4.0 | 2.0 | 1479 | $1,630 | $1.10 | 45d | 1 | 0.85mi |
| 7400 Pintail Dr Horn Lake, MS | 4.0 | 2.0 | 1450 | $1,595 | $1.10 | 6d | 1 | 0.86mi |
| 2621 Pintail Dr Horn Lake, MS | 3.0 | 2.0 | 1356 | $1,740 | $1.28 | 6d | 1 | 0.88mi |
| 7623 Caitlynn Cir W Horn Lake, MS | 3.0 | 2.0 | 1229 | $1,705 | $1.39 | 45d | 1 | 0.90mi |
| 7139 Hampton Dr Horn Lake, MS | 3.0 | 2.0 | 1247 | $1,550 | $1.24 | 25d | 1 | 1.00mi |
| 7605 Davis Pkwy Southaven, MS | 3.0 | 2.0 | 1351 | $1,710 | $1.27 | 25d | 1 | 1.04mi |
| 7123 Hampton Dr Horn Lake, MS | 4.0 | 2.0 | 1214 | $1,630 | $1.34 | 13d | 1 | 1.04mi |
| 7658 Davis Pkwy Southaven, MS | 3.0 | 3.0 | 1513 | $1,995 | $1.32 | 18d | 1 | 1.05mi |
| 7084 Windsor Dr Horn Lake, MS | 4.0 | 2.0 | 1480 | $1,815 | $1.23 | 6d | 1 | 1.05mi |
| 7661 Ragland Pl Southaven, MS | 3.0 | 2.0 | 1242 | $1,793 | $1.44 | 45d | 1 | 1.08mi |
| 7066 Foxhall Dr Horn Lake, MS | 3.0 | 2.0 | 998 | $1,395 | $1.40 | 46d | 1 | 1.12mi |
| 3229 Earlcastle Dr Southaven, MS | 3.0 | 2.0 | 1353 | $1,963 | $1.45 | 3d | 1 | 1.12mi |
| 1210 Rasco Rd W Southaven, MS | 3.0 | 2.0 | 1638 | $1,695 | $1.03 | 6d | 1 | 1.12mi |
| 1344 Brandywine Dr Southaven, MS | 4.0 | 2.0 | 1473 | $1,595 | $1.08 | 13d | 1 | 1.12mi |
| 8694 Yorktown Dr Southaven, MS | 3.0 | 2.0 | 1556 | $1,703 | $1.09 | 45d | 1 | 1.14mi |
| 7063 Foxhall Dr Horn Lake, MS | 3.0 | 2.0 | 1392 | $1,745 | $1.25 | 6d | 1 | 1.14mi |
| 1416 Moss Point Dr Southaven, MS | 3.0 | 1.0 | 1197 | $1,533 | $1.28 | 45d | 1 | 1.15mi |
| 3242 Earlcastle Dr Southaven, MS | 3.0 | 2.0 | 1348 | $1,725 | $1.28 | 4d | 1 | 1.16mi |
| 8759 Kimberly Dawn Dr Southaven, MS | 3.0 | 2.0 | 1520 | $1,950 | $1.28 | 45d | 1 | 1.18mi |
| 1449 Ticonderoga Dr Southaven, MS | 4.0 | 1.5 | 1447 | $1,623 | $1.12 | 25d | 1 | 1.18mi |
| 7311 Madelyn Cv Horn Lake, MS | 3.0 | 3.0 | 1263 | $1,395 | $1.10 | 23d | 1 | 1.20mi |
| 7311 Madelyn Cv Horn Lake, MS | 3.0 | 3.0 | 1263 | $1,395 | $1.10 | 25d | 1 | 1.20mi |
Listing history 19 events
-
2026-04-22soldstatus
-
2026-03-13status Pending
-
2026-02-17price $204,000
-
2026-01-21price $209,500
-
2025-12-09$209,900 Active
-
2022-03-24soldstatus
-
2022-03-22soldstatus Closed 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-02-17status Pending 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-02-15status Active 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-02-03status Pending 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-01-28price $149,000 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-01-28status Active 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-01-18status Pending 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-01-14status Active 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2022-01-11status Pending 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2021-11-29price $157,000 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2021-11-11status Active 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2021-11-03status Pending 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
-
2021-11-01$160,000 Active 601-char remark
Show marketing remark (601 chars)
Move in Ready!! This Super Cute home offers 3 bedrooms, 1.5 baths and has plenty of living space. The living room has new carpet and the kitchen has new counter tops, plenty of cabinet space and a breakfast area. The great room has hardwood floors and is just off the kitchen. Down the hall, you will find the master bedroom with a half bath along with two additional bedrooms and a full bath. There is also a nice bonus room for that extra needed space. The back yard is complete with a fence and there is also a storage building. This Super Cute home also has a covered front porch and mature trees.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast MS · Resets to sale price
- Current annual tax
- $1,122 · $94/mo
- Projected year-2 tax
- $1,612 · $134/mo
- Expected delta
- +$489/yr (+$41/mo · 43.6%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 6/10 Major 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
- Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $19,733
- − Mortgage interest
- −$11,427
- − Property taxes
- −$1,122
- − Insurance
- −$1,020
- − Repairs & maintenance
- −$1,579
- − Management
- −$1,579
- − Depreciation
- −$5,935
- Taxable loss
- −$2,929
- Est. tax savings @ 24.0%
- +$703
- After-tax cash flow
- $1,312/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Desoto County School District
- NCES district ID
- 2801320
- Math proficiency
- 48% ▼ -13.00%
- Reading proficiency
- 42% ▼ -6.00%
- Median HH income
- $59,272
- Composite
- 39.56/100
- National rank
- #3933
- State rank
- #20 of 130 in MS
Livability — Southaven
- Score
- 65/100
- State rank
- #107
- US rank
- #12584
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Southaven, MS
- County
- DeSoto County · 176,513 people
- City population
- 53,755
- Metro
- Memphis, TN-MS-AR
- Population (ZIP)
- 37,319
- Household income
- $61,843
- Rent vs Own
- Severe rent burden
- 1583.0
Population outlook (DeSoto County) Hauer SSP2
- Today (2025)
- 203,338 people
- By 2030
- 217,692 · +7.1%
- By 2040
- 245,320 · +20.6%
- By 2050
- 270,133 · +32.8%
- By 2075
- 323,341 · +59.0%
- By 2100
- 348,742 · +71.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.58)
- Race & ethnicity
- White 49% Black 42% Hispanic / Latino 6% Two or more races 4%
- Hispanic origin (detail)
- Mexican 3%
- Common ancestry
- Italian 1% Lithuanian 1% Serbian 1%
- Foreign-born
- 3% · Canada
- Languages at home
- 95% English-only · Spanish 4%
Political lean MEDSL · DeSoto
- 2024 margin
- Strong R (+24.1) · D 36.7% · R 60.8% · Other 2.5%
- 2008→2024 swing
- +14.2pp toward D · 2008: -38.2pp · 2024: -24.1pp
- All cycles
- 2024: R+24.1 2020: R+23.9 2016: R+34.8 2012: R+33.5 2008: R+38.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -49.08%
- Current HPI
- 220.7875
- Rent YoY
- ▲ 3.20%
- Metro
- Memphis, TN-MS-AR
- State GDP YoY
- —
- F500 in state
- 0
Price history
+27.5% since first listed19 events — show timeline
- 2026-04-22 Sold (Public Records) — Public Records
- 2026-03-13 Pending — MLSU
- 2026-02-17 Price Changed $204,000 MLSU
- 2026-01-21 Price Changed $209,500 MLSU
- 2025-12-09 Listed $209,900 MLSU
- 2022-03-24 Sold (Public Records) — Public Records
- 2022-03-22 Sold (MLS) — MLSU
- 2022-02-17 Pending — MLSU
- 2022-02-15 Relisted — MLSU
- 2022-02-03 Pending — MLSU
- 2022-01-28 Price Changed $149,000 MLSU
- 2022-01-28 Relisted — MLSU
- 2022-01-18 Pending — MLSU
- 2022-01-14 Relisted — MLSU
- 2022-01-11 Pending — MLSU
- 2021-11-29 Price Changed $157,000 MLSU
- 2021-11-11 Relisted — MLSU
- 2021-11-03 Pending — MLSU
- 2021-11-01 Listed $160,000 MLSU
Property tax history
+51.3%/yrLatest (2025): $1,122 · +12.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…