2870 Windsor Cv, Horn Lake, MS 38637

4 bd · 2.5 ba · 1,620 sqft · built 1996 · Horn Lake · SINGLE_FAMILY·source listing ↗

$154,000

rent, three ways

OnePercent model (vv1)$1,965/mo

p10–p90 confidence band

HUD Fair Market Rent · 38637 · 4BR$2,150/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

DeSoto

Flood risk indexRelatively Moderate FEMA NRI

Median household income$53,311

Median area rent$1,435/mo

Median home value$171,400

the verdict

1.28%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$154,000

1.28% · rent $1,965

Intrinsic value · income approach

$239,122

36% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.