3 Shadow Wood Dr, McHenry, MS, 39561 | $310/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
3118 sft

13084 Old Highway 49, Gulfport, MS, 39503

4 Bed
2 Bath
1387 sft

The Freeport Plan, Sycamore Grove, Gulfport, MS, 39503

3 Bed
2 Bath
1495 sft

Peacock V G Plan, Crystal Lake, Gulfport, MS, 39503

4 Bed
2 Bath
1387 sft

17464 E Sycamore St, Gulfport, MS, 39503

Nearby investment properties with comparable prices

4 Bed
2 Bath
2289 sft

9600 Reserve Blvd, Biloxi, MS, 39532

4 Bed
2 Bath
2314 sft

Comstock III G Plan, Landry Trace, Gulfport, MS, 39503

4 Bed
2 Bath
2314 sft

Comstock III H Plan, Landry Trace, Gulfport, MS, 39503

4 Bed
2 Bath
2169 sft

16487 Crestwood Ct, Gulfport, MS, 39503

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 McHenry at 3 Shadow Wood Dr, McHenry, MS, 39561 offers $2,672/mo rent that, after a $1,889/mo payment, leaves $310/mo cash flow. Total monthly income is $2,672/mo, and annual cash flow is $3,722/yr on $127,959 cash. Return on cash invested measures 22.82% in year one, and rental yield stands at 8.31% at a $386,000 entry. Equity gained on principal adds $2,491/yr while 5% annual appreciation compounds into $106,645 by year five. Five-year ROI records 118.37% and total cumulative return in cash reaches $151,464. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,672/mo property income versus a $1,889/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

0.50 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39561, Mc Henry, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	987 (100%)
Owner Occupied HU	779 (78.9%)
Renter Occupied HU	132 (13.4%)
Vacant Housing Units	76 ( 7.7%)
Median Home Value	$204,474
Average Home Value	$243,091