351 Graves RdEllisvilleMS39437
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
Investment Highlights
Investment property for sale in Ellisville at 351 Graves Rd, Ellisville, MS, 39437 earns $1,294/mo cash flow from $4,262/mo rent with a $2,374/mo payment. Total monthly income totals $4,262/mo, and annual cash flow totals $15,527/yr on $160,778 capital. ROI tracks 29.57% on current figures, and rental yield reads 10.55% at a $485,000 purchase. Equity gained on principal adds $3,130/yr, and 5% annual appreciation supports $133,997 over five years. Five-year ROI reaches 154.53% and total cumulative return in cash sums $248,450. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,262/mo property income instead of your personal income.
Single Family
Built in 1997
5.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39437, Ellisville, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,334 (100%) |
| Owner Occupied HU | 3,863 (72.4%) |
| Renter Occupied HU | 884 (16.6%) |
| Vacant Housing Units | 587 (11.0%) |
| Median Home Value | $184,585 |
| Average Home Value | $211,798 |
Housing Distribution
Address Breakdown
Residential
5,324
Single Family
5,212
Multi-Family
112
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sherrye Polles • Coldwell Banker Don Nace Inc.
Mls Name: MLS United
Mls ID: #4111264
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.