1199 Dry Grove RdCrystal SpringsMS39059
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 Crystal Springs at 1199 Dry Grove Rd, Crystal Springs, MS, 39059 earns $501/mo cash flow from $1,177/mo rent with a $538/mo payment. Total monthly income totals $1,177/mo, and annual cash flow totals $6,009/yr on $36,465 capital. ROI tracks 36.39% on current figures, and rental yield reads 12.84% at a $110,000 purchase. Equity gained on principal adds $710/yr, and 5% annual appreciation supports $30,391 over five years. Five-year ROI reaches 191.2% and total cumulative return in cash sums $69,720. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,177/mo property income instead of your personal income.
Single Family
Built in 1992
2.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39059, Crystal Springs, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,240 (100%) |
| Owner Occupied HU | 3,645 (69.6%) |
| Renter Occupied HU | 1,023 (19.5%) |
| Vacant Housing Units | 572 (10.9%) |
| Median Home Value | $113,603 |
| Average Home Value | $172,632 |
Housing Distribution
Address Breakdown
Residential
4,762
Single Family
4,613
Multi-Family
149
Businesses
347
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Ransom • Beacon Realty, LLC
Mls Name: MLS United
Mls ID: #4116809
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.