152 Pavilion Dr, Brandon, MS, 39042 | $611/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1982 sft

3208 Ryan Cv, Jackson, MS, 39272

3 Bed
2 Bath
1347 sft

131 Beechwood Cir, Pearl, MS, 39208

3 Bed
3 Bath
4356 sft

131 Hidden Valley Ln, Jackson, MS, 39212

3 Bed
2 Bath
1459 sft

118 Dogwood Trl, Brandon, MS, 39047

Nearby investment properties with comparable prices

3 Bed
2 Bath
1470 sft

603 Stillwater Cv, Pearl, MS, 39208

$ 271,500

ROI

Cash Flow/m

- Bed
- Bath
- sft

Yandell Rd #ONX2G9, Canton, MS, 39046

3 Bed
2 Bath
1696 sft

452 Mockingbird Ln, Madison, MS, 39110

3 Bed
2 Bath
1646 sft

510 Pinebark Cv, Brandon, MS, 39047

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 152 Pavilion Dr, Brandon, MS, 39042 priced at $318,900 converts $2,563/mo rent into $611/mo cash flow after a $1,561/mo obligation. Total monthly income equals $2,563/mo, and annual cash flow totals $7,336/yr on $105,715 invested. Return on cash invested prints 26.85% in year one, and rental yield reads 9.64% against a $318,900 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation compiles into $88,106 by year five. Five-year ROI reaches 140% and total cumulative return in cash sums $148,002. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,563/mo property income covering a $1,561/mo payment, not borrower’s personal income.

Single Family

Built in 1996

6,534 sqft lot

$N/A/sqft

No HOA