170 Harrell RdPelahatchieMS39145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Pelahatchie at 170 Harrell Rd, Pelahatchie, MS, 39145 offers a 7.84% rental yield on a $529,900 purchase with $3,463/mo rent. Total monthly income registers $3,463/mo, and a $2,594/mo payment leaves $220/mo available for distribution. Annual cash flow reaches $2,638/yr on $174,337 to close, and return on cash invested stands at 21.57% in year one. Equity gained on principal adds $3,419/yr while 5% annual appreciation supports $146,402 over five years. Portfolio math shows five-year ROI at 111.64% and total cumulative return in cash at $194,627. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,463/mo property income against a $2,594/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
3.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39145, Pelahatchie, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,340 (100%) |
| Owner Occupied HU | 1,811 (77.4%) |
| Renter Occupied HU | 306 (13.1%) |
| Vacant Housing Units | 223 ( 9.5%) |
| Median Home Value | $279,754 |
| Average Home Value | $327,742 |
Housing Distribution
Address Breakdown
Residential
2,049
Single Family
2,005
Multi-Family
44
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Ann Roper • Hopper Properties
Mls Name: MLS United
Mls ID: #4122261