Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Hernando at 1 Whitetail Dr, Hernando, MS, 38632 earns $1,010/mo cash flow from $4,975/mo rent with a $3,171/mo payment. Total monthly income totals $4,975/mo, and annual cash flow totals $12,124/yr on $213,159 capital. ROI tracks 25.75% on current figures, and rental yield reads 9.21% at a $647,900 purchase. Equity gained on principal adds $4,181/yr, and 5% annual appreciation supports $179,003 over five years. Five-year ROI reaches 134.04% and total cumulative return in cash sums $285,710. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,975/mo property income instead of your personal income.
Single Family
Built in 2006
2.05 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 38632, Hernando, MS area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,513 (100%) |
| Owner Occupied HU | 10,035 (80.2%) |
| Renter Occupied HU | 1,589 (12.7%) |
| Vacant Housing Units | 889 ( 7.1%) |
| Median Home Value | $352,383 |
| Average Home Value | $379,373 |
Residential
12,077
Single Family
11,627
Multi-Family
450
Businesses
841
Date | Event | Price |
|---|---|---|
| 2025-01-18 | Price change | $647,900 |
| 2024-11-16 | Price change | $649,900 |
| 2024-09-21 | Listed for sale | $675,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-29 | $2868.17 | N/A | $31,688 | N/A |
| 2022-01-29 | $2868.17 | N/A | $31,688 | N/A |
| 2021-01-29 | $2868.17 | 8.52% | $31,688 | 7.65% |
Listed by: Paul Perry • Crye-leike Hernando
Mls Name: MLS United
Mls ID: #4092036
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2024 MLS United, LLC.
