1136 Ellington CtBrandonMS39042
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1136 Ellington Ct, Brandon, MS, 39042 in Brandon is a top-tier cash-flow asset. At $269,500 it produces $2,666/mo in rent and $828/mo in net monthly income, a 11.87% gross rental yield. The DSCR of 2.20 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $9,940. Five-year appreciation adds $74,458, driving a total cumulative return of $167,529.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 5.1% |
| Monthly Cash Flow | $828 | $325 |
City averages based on Brandon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,666 |
| Total Monthly Debt Service | $1,542 |
| DSCR Ratio | 1.73x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1998
0.28 Acres lot
$N/A/sqft
No HOA
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
Single Family
Built in 1998
0.28 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Annette B Little • Keller Williams
Mls Name: MLS United
Mls ID: #4091185
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2024 MLS United, LLC.