302 Willow St, Vidalia, LA, 71373 | $406/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2000 sft

1732 Highway 569, Ferriday, LA, 71334

3 Bed
2 Bath
1800 sft

220 Cove Ln, Jonesville, LA, 71343

Investment Property+ 1 more

3 Bed
2 Bath
1650 sft

628 Highway 569, Ferriday, LA, 71334

3 Bed
2 Bath
1857 sft

14 Fairway Dr, Natchez, MS, 39120

Nearby investment properties with comparable prices

4 Bed
3 Bath
3200 sft

17 Old Devereaux St, Natchez, MS, 39120

4 Bed
3 Bath
3200 sft

17 Devereux Dr, Natchez, MS, 39120

4 Bed
3 Bath
2492 sft

101 N Meadow Rd, Natchez, MS, 39120

3 Bed
2 Bath
1702 sft

110 Riverbend Ave, Vidalia, LA, 71373

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

Investment property for sale in Vidalia at 302 Willow St, Vidalia, LA, 71373 with 5% annual appreciation on a $325,000 basis while $2,491/mo rent supports operations. Total monthly income totals $2,491/mo and a $1,591/mo payment preserves $406/mo for cash returns. Annual cash flow comes to $4,875/yr on $107,738 deployed, and return on cash invested reaches 24.43% in year one. Equity gained on principal adds $2,097/yr, and five-year appreciation sums $89,792 alongside rental yield of 9.2%. Five-year ROI measures 127.42% and total cumulative return in cash totals $137,281.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,491/mo property income versus a $1,591/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1964

0.31 Acres lot

$N/A/sqft

No HOA