415 Northbay DrMadisonMS39110
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 Madison at 415 Northbay Dr, Madison, MS, 39110 offers a 7.65% rental yield on a $449,900 purchase with $2,868/mo rent. Total monthly income registers $2,868/mo, and a $2,202/mo payment leaves $35/mo available for distribution. Annual cash flow reaches $419/yr on $149,142 to close, and return on cash invested stands at 20.19% in year one. Equity gained on principal adds $2,903/yr while 5% annual appreciation supports $124,299 over five years. Portfolio math shows five-year ROI at 104.48% and total cumulative return in cash at $155,818. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,868/mo property income against a $2,202/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1992
0.31 Acres lot
$N/A/sqft
$480 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39110, Madison, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,915 (100%) |
| Owner Occupied HU | 18,105 (90.9%) |
| Renter Occupied HU | 1,037 ( 5.2%) |
| Vacant Housing Units | 773 ( 3.9%) |
| Median Home Value | $380,092 |
| Average Home Value | $440,025 |
Housing Distribution
Address Breakdown
Residential
19,442
Single Family
19,299
Multi-Family
143
Businesses
1,117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laura Dean • Keller Williams
Mls Name: MLS United
Mls ID: #4110998
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.