312 N Village Dr, Pearl, MS, 39208 | $564/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1753 sft

801 Bryce St, Brandon, MS, 39047

3 Bed
2 Bath
1432 sft

312 Alicetowne Lndg, Brandon, MS, 39047

3 Bed
2 Bath
2150 sft

601 Emerald Ct, Brandon, MS, 39047

3 Bed
2 Bath
1673 sft

3 Glensview Ct, Brandon, MS, 39047

Nearby investment properties with comparable prices

4 Bed
2 Bath
1915 sft

225 Raulston Dr, Byram, MS, 39272

4 Bed
2 Bath
1840 sft

757 Magnolia Point Cir, Pearl, MS, 39208

4 Bed
2 Bath
1840 sft

745 Magnolia Point Cir, Pearl, MS, 39208

4 Bed
2 Bath
1840 sft

761 Magnolia Point Cir, Pearl, MS, 39208

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 Pearl at 312 N Village Dr, Pearl, MS, 39208 offers $2,816/mo rent that, after a $1,772/mo payment, leaves $564/mo cash flow. Total monthly income is $2,816/mo, and annual cash flow is $6,769/yr on $120,003 cash. Return on cash invested measures 25.55% in year one, and rental yield stands at 9.33% at a $362,000 entry. Equity gained on principal adds $2,336/yr while 5% annual appreciation compounds into $100,014 by year five. Five-year ROI records 133.17% and total cumulative return in cash reaches $159,805. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,816/mo property income versus a $1,772/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2009

0.25 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39208, Pearl, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,880 (100%)
Owner Occupied HU	8,998 (64.8%)
Renter Occupied HU	4,011 (28.9%)
Vacant Housing Units	871 ( 6.3%)
Median Home Value	$177,888
Average Home Value	$221,845