22411 Us Hwy #80LakeMS39092
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow22411 Us Hwy #80, Lake, MS, 39092 in Lake earns its strong cash-flow label: 13.03% yield, $10,697/mo rent, $4,669/mo net income, DSCR 2.42. The $985,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $272,137 by year five. Combined with $9,072/yr in principal paydown, total projected return reaches $673,692.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 13% | 6.2% |
| Monthly Cash Flow | $4,669 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $10,697 |
| Total Monthly Debt Service | $5,636 |
| DSCR Ratio | 1.90x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 2015
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39092, Lake, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,170 (100%) |
| Owner Occupied HU | 859 (73.4%) |
| Renter Occupied HU | 189 (16.2%) |
| Vacant Housing Units | 122 (10.4%) |
| Median Home Value | $114,875 |
| Average Home Value | $146,292 |
Housing Distribution
Address Breakdown
Residential
1,153
Single Family
1,153
Multi-Family
0
Businesses
60
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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
Multi Family
Built in 2015
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39092, Lake, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,170 (100%) |
| Owner Occupied HU | 859 (73.4%) |
| Renter Occupied HU | 189 (16.2%) |
| Vacant Housing Units | 122 (10.4%) |
| Median Home Value | $114,875 |
| Average Home Value | $146,292 |
Housing Distribution
Address Breakdown
Residential
1,153
Single Family
1,153
Multi-Family
0
Businesses
60
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Brad Forsythe • Phillips Appraisal & Realty
Mls Name: MLS United
Mls ID: #4106283
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.