123 Woodgate Dr, Brandon, MS, 39042 | $791/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1544 sft

112 Plum Tree Rd, Brandon, MS, 39047

4 Bed
3 Bath
3049 sft

40 Avery Cir, Jackson, MS, 39211

3 Bed
2 Bath
1365 sft

113 Greenfield Ridge Dr, Brandon, MS, 39042

3 Bed
2 Bath
1771 sft

325 White Sand Rd, Florence, MS, 39073

Nearby investment properties with comparable prices

3 Bed
2 Bath
1600 sft

319 Swallow Dr, Brandon, MS, 39047

4 Bed
3 Bath
2212 sft

249 Hoy Farms Dr, Madison, MS, 39110

3 Bed
2 Bath
1650 sft

306 Garden Dr, Brandon, MS, 39042

3 Bed
2 Bath
1469 sft

6002 Maplewood, Flowood, MS, 39232

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

Rental property for sale in Brandon at 123 Woodgate Dr, Brandon, MS, 39042 generates $2,620/mo in rent and, after a $1,463/mo payment, leaves $791/mo in cash flow. Total monthly income is $2,620/mo, and annual cash flow is $9,489/yr on $99,119 invested. Return on cash invested sits at 29.48% in year one, and rental yield is 10.52% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 154.1% and total cumulative return in cash sums $152,746. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,620/mo property income rather than buyer’s personal income.

Single Family

Built in 1973

0.29 Acres lot

$N/A/sqft

No HOA