3871 Swan Cv, Hernando, MS, 38632 | $768/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2400 sft

2216 Watson Vw E, Nesbit, MS, 38651

3 Bed
2 Bath
2331 sft

4560 Rebekah Park Dr, Olive Branch, MS, 38654

3 Bed
2 Bath
1829 sft

1788 Timber Way N, Hernando, MS, 38632

3 Bed
2 Bath
1896 sft

4979 Margarette Cir W, Olive Branch, MS, 38654

Nearby investment properties with comparable prices

3 Bed
2 Bath
1796 sft

107 Harvest Dance Dr, Byhalia, MS, 38611

4 Bed
2 Bath
1819 sft

Cameron Plan, Indian Oaks, Byhalia, MS, 38611

3 Bed
2 Bath
1906 sft

4647 Stone Park Blvd, Olive Branch, MS, 38654

4 Bed
3 Bath
2297 sft

6363 Cheyenne Dr, Olive Branch, MS, 38654

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 Hernando at 3871 Swan Cv, Hernando, MS, 38632 offers $3,179/mo rent that, after a $1,908/mo payment, leaves $768/mo cash flow. Total monthly income is $3,179/mo, and annual cash flow is $9,221/yr on $129,252 cash. Return on cash invested measures 27.04% in year one, and rental yield stands at 9.78% at a $389,900 entry. Equity gained on principal adds $2,516/yr while 5% annual appreciation compounds into $107,722 by year five. Five-year ROI records 141.1% and total cumulative return in cash reaches $182,377. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,179/mo property income versus a $1,908/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

9,583 sqft lot

$N/A/sqft

$300 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 38632, Hernando, MS area.

Housing Distribution

Housing Statistics

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