112 Willow Crest CirBrandonMS39047
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
Rental property for sale in Brandon at 112 Willow Crest Cir, Brandon, MS, 39047 generates $3,316/mo in rent and, after a $2,251/mo payment, leaves $475/mo in cash flow. Total monthly income is $3,316/mo, and annual cash flow is $5,705/yr on $152,457 invested. Return on cash invested sits at 23.65% in year one, and rental yield is 8.65% on a $459,900 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,062 over five years. Five-year ROI reaches 122.9% and total cumulative return in cash sums $187,374. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,316/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
0.37 Acres lot
$N/A/sqft
$314 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39047, Brandon, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,067 (100%) |
| Owner Occupied HU | 14,058 (82.4%) |
| Renter Occupied HU | 2,181 (12.8%) |
| Vacant Housing Units | 828 ( 4.9%) |
| Median Home Value | $284,842 |
| Average Home Value | $320,136 |
Housing Distribution
Address Breakdown
Residential
16,709
Single Family
15,919
Multi-Family
790
Businesses
850
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jenny Winstead • Southern Homes Real Estate
Mls Name: MLS United
Mls ID: #4107906
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.