CashFlowRE
Sign in Sign up
8710 Parkview Oaks Cir
D- Composite 38.26
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.1/30.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.3/10.0
  • Appreciation +0.0/10.0

$258,500

8710 Parkview Oaks Cir · Olive Branch, MS 38654
2 bd · 2.0 ba · 1,800 sqft · Other public records · 27 Days on market
Built 2015 2,178 sqft lot $144/sqft · 21% below area Est $310k · 17% under $348/mo HOA · 18% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious ranch style condo living in a comfortable active lifestyle 55+ community. Sizeable bedrooms and closets bookend a combination living/dining area and kitchen. Vaulted ceilings in the living/dining/kitchen and primary bedroom make this charming condo feel even more roomy! Add to that a dedicated sunroom with windows all around, a dedicated laundry room complete with utility sink and attached climate controlled storage which could double as a small home office or craft nook. Multiple large closets mean storage abounds--add to that the partially floored attic above the 2 car garage and everything has a place. Gas heat, gas furnace, gas fireplace, central heat and air, partially fenced front patio and more! Community amenities include lawn service and irrigation, clubhouse with rental party space, lending library, fitness center, grilling space and a beautiful pool for resident enjoyment. Centrally located adjacent to the Olive Branch City Park, The Oaks at Parkview is mere minutes from groceries, gas, library, senior center, YMCA, and a plethora of other opportunities.

Key facts

  • Dedicated sunroom
  • Community amenities
  • Ranch style condo

Tags

RANCH STYLE CONDODEDICATED SUNROOMDEDICATED LAUNDRY ROOMCLIMATE CONTROLLED STORAGEPARTIALLY FLOORED ATTICCOMMUNITY AMENITIES

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath other listed at $258k.

Deal economics

  • At list price, monthly cash flow is $-364 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $194k (24.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (26.5% below list).
  • Recommended offer: $190k (26.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#29 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute 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.
  • Market conditions: Rents soft (-0.3%/yr); 566 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,155 units permitted in DeSoto County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 27 days — a 2% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 11y 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.
  • Current owner paid $178k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,869 (26.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.73%
Cap rate
4.60%
Cash-on-cash
-6.04%
DSCR
0.73
GRM
11.3

CMA / ARV

ARV (median comp)
$310,432
List price
$258,500
Delta
-16.73%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-30.2%
Equity multiple
0.03×
Total profit
$-70,566
Equity at exit
$38,543
10-year hold
IRR
-52.6%
Equity multiple
-0.55×
Total profit
$-112,502
Equity at exit
$22,350

Cash invested: $72,380 (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
3-day pay-or-quit; very landlord-favorable; no rent control.

ZIP-level market 38654

Home prices YoY
-26.1%
Rents YoY
-0.3%
Active inventory
566
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,899 high interval (Pro) →
Mortgage (P&I)
$1,356
Tax from tax record
$53 /mo · $633/yr
Insurance
$108
HOA
$348
Vacancy / Maint / Mgmt
$399
Net cashflow
$-364

Break-even live

Break-even rent $2,360
Max offer price $194,179
Occupancy floor

Sensitivity live

Price -10% $-218 -5% $-291 +0% $-364 +5% $-437 +10% $-510
Rent -10% $-514 -5% $-439 +0% $-364 +5% $-289 +10% $-214
Rate -1.0pp $-234 -0.5pp $-298 base $-364 +0.5pp $-431 +1.0pp $-499

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
$64,625
Closing costs
$7,755
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9400 Goodman Rd Olive Branch, MS 1.0–3.0 1.0–2.0 1163 $1,771 $1.52 2d 17 0.84mi
5837 Stonewall Dr Olive Branch, MS 3.0 2.0 1686 $1,935 $1.15 4d 1 1.13mi
6298 Seminole Dr Olive Branch, MS 3.0 2.0 1605 $2,000 $1.25 44d 1 1.15mi
9931 Adina Cv Olive Branch, MS 3.0 2.0 1258 $1,723 $1.37 24d 1 1.27mi
6178 Morgan Manor Dr E Olive Branch, MS 3.0 2.0 1411 $1,860 $1.32 12d 1 1.27mi
6863 Delta Newberry Cv Olive Branch, MS 3.0 2.5 1600 $1,735 $1.08 5d 1 1.28mi
6866 Valerie Dr Olive Branch, MS 3.0 2.0 1500 $1,795 $1.20 44d 1 1.32mi
6571 Ashland Dr Olive Branch, MS 3.0 2.0 1276 $1,723 $1.35 21d 1 1.34mi
5822 Michaelson Dr Olive Branch, MS 3.0 2.0 1900 $1,855 $0.98 12d 1 1.34mi
7335 Red Maple Dr Olive Branch, MS 3.0 2.5 1935 $1,895 $0.98 4d 1 1.39mi
9961 Fox Run Dr Olive Branch, MS 3.0 2.0 1578 $2,300 $1.46 2d 1 1.39mi
6020 Oak Ridge Dr Olive Branch, MS 3.0 2.0 1657 $1,935 $1.17 4d 1 1.39mi
7352 Alexander Rd Olive Branch, MS 3.0 2.0 1650 $1,825 $1.11 44d 1 1.48mi

HOA detail

Monthly dues
$348 · $4,176/yr
Likely covers
gaspoolgym

Listing history 23 events

  1. 2026-05-13
    status Pending 1097-char remark
    Show marketing remark (1097 chars)

    Spacious ranch style condo living in a comfortable active lifestyle 55+ community. Sizeable bedrooms and closets bookend a combination living/dining area and kitchen. Vaulted ceilings in the living/dining/kitchen and primary bedroom make this charming condo feel even more roomy! Add to that a dedicated sunroom with windows all around, a dedicated laundry room complete with utility sink and attached climate controlled storage which could double as a small home office or craft nook. Multiple large closets mean storage abounds--add to that the partially floored attic above the 2 car garage and everything has a place. Gas heat, gas furnace, gas fireplace, central heat and air, partially fenced front patio and more! Community amenities include lawn service and irrigation, clubhouse with rental party space, lending library, fitness center, grilling space and a beautiful pool for resident enjoyment. Centrally located adjacent to the Olive Branch City Park, The Oaks at Parkview is mere minutes from groceries, gas, library, senior center, YMCA, and a plethora of other opportunities.

  2. 2026-05-08
    price $258,500 1097-char remark
    Show marketing remark (1097 chars)

    Spacious ranch style condo living in a comfortable active lifestyle 55+ community. Sizeable bedrooms and closets bookend a combination living/dining area and kitchen. Vaulted ceilings in the living/dining/kitchen and primary bedroom make this charming condo feel even more roomy! Add to that a dedicated sunroom with windows all around, a dedicated laundry room complete with utility sink and attached climate controlled storage which could double as a small home office or craft nook. Multiple large closets mean storage abounds--add to that the partially floored attic above the 2 car garage and everything has a place. Gas heat, gas furnace, gas fireplace, central heat and air, partially fenced front patio and more! Community amenities include lawn service and irrigation, clubhouse with rental party space, lending library, fitness center, grilling space and a beautiful pool for resident enjoyment. Centrally located adjacent to the Olive Branch City Park, The Oaks at Parkview is mere minutes from groceries, gas, library, senior center, YMCA, and a plethora of other opportunities.

  3. 2026-04-16
    listed $260,000 Active 1097-char remark
    Show marketing remark (1097 chars)

    Spacious ranch style condo living in a comfortable active lifestyle 55+ community. Sizeable bedrooms and closets bookend a combination living/dining area and kitchen. Vaulted ceilings in the living/dining/kitchen and primary bedroom make this charming condo feel even more roomy! Add to that a dedicated sunroom with windows all around, a dedicated laundry room complete with utility sink and attached climate controlled storage which could double as a small home office or craft nook. Multiple large closets mean storage abounds--add to that the partially floored attic above the 2 car garage and everything has a place. Gas heat, gas furnace, gas fireplace, central heat and air, partially fenced front patio and more! Community amenities include lawn service and irrigation, clubhouse with rental party space, lending library, fitness center, grilling space and a beautiful pool for resident enjoyment. Centrally located adjacent to the Olive Branch City Park, The Oaks at Parkview is mere minutes from groceries, gas, library, senior center, YMCA, and a plethora of other opportunities.

  4. 2026-04-11
    historical
  5. 2026-03-31
    price $280,000
  6. 2026-03-02
    listed $285,000 Active
  7. 2026-01-29
    historical
  8. 2026-01-05
    price $275,000
  9. 2025-07-31
    listed $295,000 Active
  10. 2019-04-22
    soldstatus
  11. 2019-04-17
    soldstatus
  12. 2019-04-04
    listed $219,900
  13. 2018-05-08
    soldstatus
  14. 2018-05-07
    soldstatus
  15. 2018-02-27
    listed $212,500
  16. 2016-02-01
    soldstatus $178,305 Closed
  17. 2015-10-29
    status Active
  18. 2015-08-11
    status Pending
  19. 2015-08-05
    historical CT 48hr - 48-Hour Clause
  20. 2015-06-02
    price $178,005
  21. 2015-06-02
    status Active
  22. 2015-06-02
    historical
  23. 2015-05-05
    listed $165,810 Active

ⓘ 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
$633 · $53/mo
Projected year-2 tax
$2,042 · $170/mo
Expected delta
+$1,409/yr (+$117/mo · 222.5%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 22 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
$22,784
− Mortgage interest
−$14,480
− Property taxes
−$633
− Insurance
−$1,292
− Repairs & maintenance
−$1,823
− Management
−$1,823
− HOA
−$4,176
− Depreciation
−$7,520
Taxable loss
−$8,963
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,151
After-tax cash flow
$-2,218/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 — Olive Branch

Score
72/100
State rank
#29
US rank
#6509

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment A Housing A+ Health & safety C+ User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Olive Branch, MS
County
DeSoto County · 176,513 people
City population
57,898
Metro
Memphis, TN-MS-AR
Population (ZIP)
57,898
Household income
$103,092
Rent vs Own
14.9% rent · 85.1% own
Severe rent burden
801.0

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 0.57)
Race & ethnicity
White 57% Black 32% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Lithuanian 1% Romanian 1%
Foreign-born
4% · Canada, Vietnam, China
Languages at home
93% English-only · Spanish 4% Vietnamese 1% Arabic 1%

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
▼ -66.27%
Current HPI
187.2114
Rent YoY
▼ -0.34%
Metro
Memphis, TN-MS-AR
State GDP YoY
F500 in state
0

Price history

+55.9% since first listed
23 events — show timeline
  • 2026-05-13 Pending MLSU
  • 2026-05-08 Price Changed $258,500 MLSU
  • 2026-04-16 Listed $260,000 MLSU
  • 2026-04-11 Listing Removed MLSU
  • 2026-03-31 Price Changed $280,000 MLSU
  • 2026-03-02 Listed $285,000 MLSU
  • 2026-01-29 Listing Removed MLSU
  • 2026-01-05 Price Changed $275,000 MLSU
  • 2025-07-31 Listed $295,000 MLSU
  • 2019-04-22 Sold (Public Records) Public Records
  • 2019-04-17 Sold (MLS) MLSU
  • 2019-04-04 Listed $219,900 MLSU
  • 2018-05-08 Sold (Public Records) Public Records
  • 2018-05-07 Sold (MLS) MLSU
  • 2018-02-27 Listed $212,500 MLSU
  • 2016-02-01 Sold (MLS) $178,305 Memphis Area Association of Realtors(R) MLS
  • 2015-10-29 Relisted Memphis Area Association of Realtors(R) MLS
  • 2015-08-11 Pending Memphis Area Association of Realtors(R) MLS
  • 2015-08-05 Contingent Memphis Area Association of Realtors(R) MLS
  • 2015-06-02 Relisted Memphis Area Association of Realtors(R) MLS
  • 2015-06-02 Price Changed $178,005 Memphis Area Association of Realtors(R) MLS
  • 2015-06-02 Delisted Memphis Area Association of Realtors(R) MLS
  • 2015-05-05 Listed $165,810 Memphis Area Association of Realtors(R) MLS

Property tax history

+5.7%/yr

Latest (2025): $633 · -15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…