116 John StHazlehurstMS39083
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 116 John St, Hazlehurst, MS, 39083 in Hazlehurst speaks for itself: 16.87% gross on a $105,600 price, generating $1,484/mo in rent and $838/mo in net income after the $475/mo debt service. DSCR 3.12, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $10,058 stacks alongside $29,175 in projected five-year appreciation and $973/yr in principal reduction. Projected total cumulative return: $93,932.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 16.9% | 6.2% |
| Monthly Cash Flow | $838 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,484 |
| Total Monthly Debt Service | $604 |
| DSCR Ratio | 2.46x |
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 1950
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39083, Hazlehurst, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,382 (100%) |
| Owner Occupied HU | 2,767 (63.1%) |
| Renter Occupied HU | 1,004 (22.9%) |
| Vacant Housing Units | 611 (13.9%) |
| Median Home Value | $99,124 |
| Average Home Value | $162,127 |
Housing Distribution
Address Breakdown
Residential
3,995
Single Family
3,914
Multi-Family
81
Businesses
453
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 1950
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39083, Hazlehurst, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,382 (100%) |
| Owner Occupied HU | 2,767 (63.1%) |
| Renter Occupied HU | 1,004 (22.9%) |
| Vacant Housing Units | 611 (13.9%) |
| Median Home Value | $99,124 |
| Average Home Value | $162,127 |
Housing Distribution
Address Breakdown
Residential
3,995
Single Family
3,914
Multi-Family
81
Businesses
453
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A