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 3180 Autumn Wind Dr, Hernando, MS, 38632 generates $3,348/mo in rent and, after a $2,325/mo payment, leaves $391/mo in cash flow. Total monthly income is $3,348/mo, and annual cash flow is $4,693/yr on $157,463 invested. Return on cash invested sits at 22.89% in year one, and rental yield is 8.46% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 118.89% and total cumulative return in cash sums $187,207. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,348/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.27 Acres lot
$N/A/sqft
$600 annually 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 | $475,000 |
| 2025-05-01 | Listing removed | $475,000 |
| 2025-03-31 | Price change | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tanner Hernandez • Kitchens Realty Group
Mls Name: MLS United
Mls ID: #4113538
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.
