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 Brookhaven at 106 Avenue A, Brookhaven, MS, 39601 priced at $176,000 pairs $1,560/mo rent with $483/mo cash flow after a $861/mo payment. Total monthly income equals $1,560/mo, and annual cash flow comes to $5,801/yr on $58,344 invested. Return on cash invested is 29.85% in year one, and rental yield stands at 10.64% on a $176,000 basis. Equity gained on principal adds $1,136/yr, and 5% annual appreciation accumulates to $48,626 by year five. Five-year ROI measures 156.12% and total cumulative return in cash reaches $91,089. For financing, Ziffy Mortgage’s DSCR program evaluates $1,560/mo property income against a $861/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1955
N/A 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 |
|---|---|---|
| 2025-06-07 | Price change | $176,000 |
| 2025-06-04 | Listed for sale | $181,500 |
| 2025-01-22 | Listing removed | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $315.00 | -71.50% | $9,683 | N/A |
| 2023-06-11 | $1105.10 | 29.22% | $9,683 | 21.68% |
| 2022-06-11 | $855.18 | N/A | $7,958 | 7.48% |
Listed by: Tyler Smith • Betsy Smith Properties
Mls Name: Southwest Mississippi BOR
Mls ID: #143363
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.
