122 Bellwood Dr, Vicksburg, MS, 39180 | $209/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1839 sft

111 Buena Vista Dr, Vicksburg, MS, 39180

2 Bed
2 Bath
900 sft

328 Sea Island Dr, Vicksburg, MS, 39183

Investment Property+ 1 more

10 Bed
6 Bath
5087 sft

2815 Drummond St, Vicksburg, MS, 39180

4 Bed
2 Bath
2018 sft

135 McAuley Dr, Vicksburg, MS, 39183

Nearby investment properties with comparable prices

4 Bed
2 Bath
2018 sft

135 McAuley Dr, Vicksburg, MS, 39183

3 Bed
2 Bath
1593 sft

54 Drake Rd, Vicksburg, MS, 39180

3 Bed
2 Bath
1245 sft

320 Roy Young Rd, Vicksburg, MS, 39183

3 Bed
1 Bath
1100 sft

103 Roseland Dr, Vicksburg, MS, 39180

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Vicksburg at 122 Bellwood Dr, Vicksburg, MS, 39180 earns $209/mo cash flow from $1,053/mo rent with a $675/mo payment. Total monthly income totals $1,053/mo, and annual cash flow totals $2,507/yr on $45,747 capital. ROI tracks 25.39% on current figures, and rental yield reads 9.16% at a $138,000 purchase. Equity gained on principal adds $890/yr, and 5% annual appreciation supports $38,127 over five years. Five-year ROI reaches 132.11% and total cumulative return in cash sums $60,438. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,053/mo property income instead of your personal income.

Single Family

Built in 1963

0.30 Acres lot

$N/A/sqft

No HOA