








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 1411 Notting Hill Dr W, Hernando, MS, 38632 priced at $459,900 pairs $4,355/mo rent with $1,507/mo cash flow after a $2,251/mo payment. Total monthly income equals $4,355/mo, and annual cash flow comes to $18,087/yr on $152,457 invested. Return on cash invested is 31.77% in year one, and rental yield stands at 11.36% on a $459,900 basis. Equity gained on principal adds $2,968/yr, and 5% annual appreciation accumulates to $127,062 by year five. Five-year ROI measures 166.47% and total cumulative return in cash reaches $253,794. For financing, Ziffy Mortgage’s DSCR program evaluates $4,355/mo property income against a $2,251/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2009
0.52 Acres lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $459,900 |
| 2021-06-09 | Listing removed | N/A |
| 2021-06-04 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $2399.52 | -23.58% | $24,723 | N/A |
| 2023-04-09 | $3140.07 | N/A | $24,723 | N/A |
| 2022-04-09 | $3140.07 | N/A | $24,723 | N/A |



Listed by: Brian Hodges • Coldwell Banker Collins-Maury Southaven
Mls Name: MLS United
Mls ID: #4108972
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.