313 Magnolia StEdwardsMS39066
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.4% yield at 313 Magnolia St, Edwards, MS, 39066 in Edwards is solid, but the $450/mo payment compresses net cash flow to $171/mo at $100,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $27,628 by year five, and $921/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.74) without U.S. income documentation. Total projected return: $48,905.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $171 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $783 |
| Total Monthly Debt Service | $572 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1973
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39066, Edwards, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,832 (100%) |
| Owner Occupied HU | 1,297 (70.8%) |
| Renter Occupied HU | 266 (14.5%) |
| Vacant Housing Units | 269 (14.7%) |
| Median Home Value | $207,609 |
| Average Home Value | $270,912 |
Housing Distribution
Address Breakdown
Residential
1,679
Single Family
1,595
Multi-Family
84
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1973
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39066, Edwards, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,832 (100%) |
| Owner Occupied HU | 1,297 (70.8%) |
| Renter Occupied HU | 266 (14.5%) |
| Vacant Housing Units | 269 (14.7%) |
| Median Home Value | $207,609 |
| Average Home Value | $270,912 |
Housing Distribution
Address Breakdown
Residential
1,679
Single Family
1,595
Multi-Family
84
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anita Orey • Arx Point Realty, LLC
Mls Name: MLS United
Mls ID: #4135932