102 Herons Bay 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 102 Herons Bay Cir, Madison, MS, 39110 listed at $674,900 pairs $2,640/mo rent with a $3,303/mo payment. Total monthly income runs $2,640/mo. Return on cash invested measures 9.85% in year one, and rental yield registers 4.69% at a $674,900 basis. Equity gained on principal adds $4,355/yr, and annual property appreciation at 5% supports $186,462 by year five. Five-year ROI tracks 49.55% and total cumulative return in cash totals $110,023. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,640/mo property income relative to a $3,303/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.32 Acres lot
$N/A/sqft
$1,200 quarterly 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: Jill Hutchison • Kirkland Real Estate
Mls Name: MLS United
Mls ID: #4109233
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.