115 Grayson WayMadisonMS39110
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
Investment property for sale in Madison at 115 Grayson Way, Madison, MS, 39110 with 5% annual appreciation on a $488,880 basis while $3,982/mo rent supports operations. Total monthly income totals $3,982/mo and a $2,393/mo payment preserves $903/mo for cash returns. Annual cash flow comes to $10,836/yr on $162,064 deployed, and return on cash invested reaches 26.6% in year one. Equity gained on principal adds $3,155/yr, and five-year appreciation sums $135,069 alongside rental yield of 9.77%. Five-year ROI measures 138.86% and total cumulative return in cash totals $225,045.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,982/mo property income versus a $2,393/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
0.30 Acres lot
$N/A/sqft
$1,045 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: Shane Saxton • Hopper Properties
Mls Name: MLS United
Mls ID: #4113762
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.