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 Brookhaven at 104 Hillcrest Dr, Brookhaven, MS, 39601 offers a 8.71% rental yield on a $215,000 purchase with $1,560/mo rent. Total monthly income registers $1,560/mo, and a $1,052/mo payment leaves $228/mo available for distribution. Annual cash flow reaches $2,740/yr on $71,273 to close, and return on cash invested stands at 23.75% in year one. Equity gained on principal adds $1,387/yr while 5% annual appreciation supports $59,401 over five years. Portfolio math shows five-year ROI at 123.52% and total cumulative return in cash at $88,033. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,560/mo property income against a $1,052/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1962
1.05 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 39601, Brookhaven, MS area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,552 (100%) |
| Owner Occupied HU | 6,925 (65.6%) |
| Renter Occupied HU | 2,379 (22.5%) |
| Vacant Housing Units | 1,248 (11.8%) |
| Median Home Value | $154,543 |
| Average Home Value | $215,617 |
Residential
10,229
Single Family
9,796
Multi-Family
433
Businesses
920
Date | Event | Price |
|---|---|---|
| 2025-04-07 | Listed for sale | $215,000 |
| 2025-03-30 | Listing removed | $217,000 |
| 2025-03-12 | Price change | $217,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-15 | $1636.20 | -5.15% | $13,343 | -4.36% |
| 2022-04-15 | $1725.12 | N/A | $13,951 | -28.79% |
| 2020-04-15 | $1725.12 | -43.82% | $19,592 | N/A |
Listed by: Sabrina Wolff • Mason & Magnolia Real Estate
Mls Name: Southwest Mississippi BOR
Mls ID: #144369
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
