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% |
Investment property for sale in Randolph at 3099 Topsy Rd, Randolph, MS, 38864 offers a 18.13% rental yield on a $171,100 purchase with $2,585/mo rent. Total monthly income registers $2,585/mo, and a $837/mo payment leaves $1,538/mo available for distribution. Annual cash flow reaches $18,461/yr on $56,720 to close, and return on cash invested stands at 52.46% in year one. Equity gained on principal adds $1,104/yr while 5% annual appreciation supports $47,272 over five years. Portfolio math shows five-year ROI at 277.31% and total cumulative return in cash at $157,290. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,585/mo property income against a $837/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 38864, Randolph, MS area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 662 (100%) |
| Owner Occupied HU | 472 (71.3%) |
| Renter Occupied HU | 91 (13.7%) |
| Vacant Housing Units | 99 (15.0%) |
| Median Home Value | $121,831 |
| Average Home Value | $136,345 |
Residential
638
Single Family
638
Multi-Family
0
Businesses
18
Date | Event | Price |
|---|---|---|
| 2025-07-30 | Listing removed | $175,000 |
| 2025-07-22 | Listed for sale | $175,000 |
| 2014-05-12 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $685.36 | -0.48% | $5,355 | -0.48% |
| 2023-10-24 | $688.68 | 57.18% | $5,381 | 7.26% |
| 2022-10-24 | $438.15 | -0.84% | $5,017 | -0.57% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
