420 Emerald Trl, Brandon, MS, 39047 | $504/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1386 sft

106 Ash Ridge Pl, Pearl, MS, 39208

4 Bed
3 Bath
2473 sft

171 E Hill Dr, Madison, MS, 39110

3 Bed
2 Bath
1498 sft

505 Pear Orchard Dr, Brandon, MS, 39042

3 Bed
2 Bath
1930 sft

316 Fox Holw, Canton, MS, 39046

Nearby investment properties with comparable prices

5 Bed
3 Bath
2624 sft

5154 Sunnyvale Dr, Jackson, MS, 39211

4 Bed
2 Bath
1991 sft

4007 Berkley Dr, Jackson, MS, 39211

4 Bed
3 Bath
1976 sft

513 Alverton Ct, Brandon, MS, 39047

3 Bed
2 Bath
1645 sft

209 Calhoun Dr, Madison, MS, 39110

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 Brandon at 420 Emerald Trl, Brandon, MS, 39047 offers $2,707/mo rent that, after a $1,728/mo payment, leaves $504/mo cash flow. Total monthly income is $2,707/mo, and annual cash flow is $6,044/yr on $117,020 cash. Return on cash invested measures 25.07% in year one, and rental yield stands at 9.2% at a $353,000 entry. Equity gained on principal adds $2,278/yr while 5% annual appreciation compounds into $97,527 by year five. Five-year ROI records 130.61% and total cumulative return in cash reaches $152,840. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,707/mo property income versus a $1,728/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2017

0.50 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39047, Brandon, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,067 (100%)
Owner Occupied HU	14,058 (82.4%)
Renter Occupied HU	2,181 (12.8%)
Vacant Housing Units	828 ( 4.9%)
Median Home Value	$284,842
Average Home Value	$320,136