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 1817 Danas Cv, Hernando, MS, 38632 priced at $519,900 pairs $3,610/mo rent with $428/mo cash flow after a $2,545/mo payment. Total monthly income equals $3,610/mo, and annual cash flow comes to $5,137/yr on $171,047 invested. Return on cash invested is 23.06% in year one, and rental yield stands at 8.33% on a $519,900 basis. Equity gained on principal adds $3,355/yr, and 5% annual appreciation accumulates to $143,639 by year five. Five-year ROI measures 119.65% and total cumulative return in cash reaches $204,664. For financing, Ziffy Mortgage’s DSCR program evaluates $3,610/mo property income against a $2,545/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
7,840 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-09-05 | Listed for sale | $519,900 |
| 2024-07-14 | Listing removed | N/A |
| 2024-04-05 | Listed for sale | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-16 | $2100.81 | N/A | $22,570 | N/A |
| 2022-10-16 | $2100.81 | N/A | $22,570 | N/A |
| 2021-10-16 | $2100.81 | N/A | $22,570 | N/A |
Listed by: Leigh Ann Carkeet • Marx-Bensdorf, Realtors
Mls Name: MLS United
Mls ID: #4090605
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2024 MLS United, LLC.
