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 3095 W Beauvoir Pl, Hernando, MS, 38632 offers $3,166/mo rent that, after a $2,422/mo payment, leaves $85/mo cash flow. Total monthly income is $3,166/mo, and annual cash flow is $1,024/yr on $164,059 cash. Return on cash invested measures 20.53% in year one, and rental yield stands at 7.68% at a $494,900 entry. Equity gained on principal adds $3,194/yr while 5% annual appreciation compounds into $136,732 by year five. Five-year ROI records 106.24% and total cumulative return in cash reaches $174,303. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,166/mo property income versus a $2,422/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
0.31 Acres 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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $494,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-18 | $3945.44 | N/A | $30,600 | N/A |
| 2023-05-18 | $3945.44 | N/A | $30,600 | N/A |
| 2022-05-18 | $3945.44 | N/A | $30,600 | N/A |
Listed by: Wayne Bartley • Dream Maker Realty
Mls Name: MLS United
Mls ID: #4113448
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.
