1 Napa Valley CirMadisonMS39110
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Madison at 1 Napa Valley Cir, Madison, MS, 39110 uses $129,351 cash to close to unlock $13,260/yr annual cash flow and $1,105/mo monthly cash flow. Total monthly income runs $3,512/mo, and a $1,910/mo payment keeps the spread at $1,105/mo. Purchase price stands at $390,200, and rental yield measures 10.8% with $3,512/mo rent. Return on cash invested shows 30.16% in year one, and 5% annual appreciation builds toward $107,805 over five years. Five-year ROI reaches 157.82% and total cumulative return in cash records $204,143. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,512/mo property income covering a $1,910/mo payment rather than investor’s personal income.
Single Family
Built in 1989
N/A lot
$N/A/sqft
$19 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39110, Madison, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,915 (100%) |
| Owner Occupied HU | 18,105 (90.9%) |
| Renter Occupied HU | 1,037 ( 5.2%) |
| Vacant Housing Units | 773 ( 3.9%) |
| Median Home Value | $380,092 |
| Average Home Value | $440,025 |
Housing Distribution
Address Breakdown
Residential
19,442
Single Family
19,299
Multi-Family
143
Businesses
1,117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A