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% |
Rental property for sale in Hernando at 10080 Green Forest Dr, Hernando, MS, 38632 generates $2,975/mo in rent and, after a $2,325/mo payment, leaves $68/mo in cash flow. Total monthly income is $2,975/mo, and annual cash flow is $817/yr on $157,463 invested. Return on cash invested sits at 20.43% in year one, and rental yield is 7.52% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 105.55% and total cumulative return in cash sums $166,207. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,975/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
1.51 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 |
|---|---|---|
| 2025-07-26 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-01 | $1861.27 | N/A | $21,403 | N/A |
| 2023-08-01 | $1861.27 | N/A | $21,403 | N/A |
| 2022-08-01 | $1861.27 | N/A | $21,403 | N/A |
Listed by: Cindy A Smith • Coldwell Banker Collins-Maury Southaven
Mls Name: MLS United
Mls ID: #4120587
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.
