510 MS 178, Holly Springs, MS 38635

3 bd · 1 ba · 941 sqft · built 1950 · Holly Springs · SINGLE_FAMILY·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)

$1,633/mo

p10–p90 confidence band

HUD Fair Market Rent · 38635 · 3BR$1,270/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Marshall

Flood risk indexRelatively High FEMA NRI

Median household income$55,625

Median area rent$805/mo

Median home value$148,900

the verdict

1.31%vs 1.0% target

wide confidence band

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

$125,000

1.31% · rent $1,633

Intrinsic value · income approach

$207,923

40% 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.