Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Hernando at 127 Magnolia Blossom Dr, Hernando, MS, 38632 offers $2,792/mo rent that, after a $1,556/mo payment, leaves $819/mo cash flow. Total monthly income is $2,792/mo, and annual cash flow is $9,827/yr on $105,417 cash. Return on cash invested measures 29.23% in year one, and rental yield stands at 10.54% at a $318,000 entry. Equity gained on principal adds $2,052/yr while 5% annual appreciation compounds into $87,858 by year five. Five-year ROI records 152.85% and total cumulative return in cash reaches $161,135. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,792/mo property income versus a $1,556/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
9,147 sqft lot
$N/A/sqft
$330 annually HOA
Neighborhood data shown for ZIP Code: 38632, Hernando, MS area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,513 (100%) |
| Owner Occupied HU | 10,035 (80.2%) |
| Renter Occupied HU | 1,589 (12.7%) |
| Vacant Housing Units | 889 ( 7.1%) |
| Median Home Value | $352,383 |
| Average Home Value | $379,373 |
Residential
12,077
Single Family
11,627
Multi-Family
450
Businesses
841
Date | Event | Price |
|---|---|---|
| 2025-03-07 | Price change | $318,000 |
| 2025-02-07 | Pending sale | $326,000 |
| 2024-08-17 | Listed for sale | $326,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $1768.75 | N/A | $14,911 | N/A |
| 2023-03-13 | $1768.75 | N/A | $14,911 | N/A |
| 2022-03-13 | $1768.75 | N/A | $14,911 | N/A |
Listed by: Kacie Campbell • RE/MAX Realty Group
Mls Name: MLS United
Mls ID: #4105875
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.
