114 Bristol DrMadisonMS39110
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 Madison at 114 Bristol Dr, Madison, MS, 39110 priced at $739,000 pairs $5,254/mo rent with $342/mo cash flow after a $3,617/mo payment. Total monthly income equals $5,254/mo, and annual cash flow comes to $4,104/yr on $243,131 invested. Return on cash invested is 21.75% in year one, and rental yield stands at 8.53% on a $739,000 basis. Equity gained on principal adds $4,769/yr, and 5% annual appreciation accumulates to $204,172 by year five. Five-year ROI measures 113.27% and total cumulative return in cash reaches $275,384. For financing, Ziffy Mortgage’s DSCR program evaluates $5,254/mo property income against a $3,617/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2011
0.32 Acres lot
$N/A/sqft
$2,800 annually 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: Whitney Little • One Percent Lists Central Mississippi, LLC.
Mls Name: MLS United
Mls ID: #4092298
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2024 MLS United, LLC.