470 Beacon Hill DrHernandoMS38632
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 Hernando at 470 Beacon Hill Dr, Hernando, MS, 38632 uses $145,031 cash to close to unlock $6,397/yr annual cash flow and $533/mo monthly cash flow. Total monthly income runs $3,210/mo, and a $2,141/mo payment keeps the spread at $533/mo. Purchase price stands at $437,500, and rental yield measures 8.8% with $3,210/mo rent. Return on cash invested shows 24.32% in year one, and 5% annual appreciation builds toward $120,873 over five years. Five-year ROI reaches 126.43% and total cumulative return in cash records $183,365. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,210/mo property income covering a $2,141/mo payment rather than investor’s personal income.
Single Family
Built in 2017
0.31 Acres lot
$N/A/sqft
No 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 |
Housing Distribution
Address Breakdown
Residential
12,077
Single Family
11,627
Multi-Family
450
Businesses
841
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brian Couch • Burch Realty Group Hernando
Mls Name: MLS United
Mls ID: #4124935