








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Hernando at 4782 Taylor Trl, Hernando, MS, 38632 priced at $509,900 converts $3,647/mo rent into $510/mo cash flow after a $2,496/mo obligation. Total monthly income equals $3,647/mo, and annual cash flow totals $6,117/yr on $167,757 invested. Return on cash invested prints 23.71% in year one, and rental yield reads 8.58% against a $509,900 entry. Equity gained on principal adds $3,290/yr, while 5% annual appreciation compiles into $140,876 by year five. Five-year ROI reaches 123.13% and total cumulative return in cash sums $206,552. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,647/mo property income covering a $2,496/mo payment, not borrower’s personal income.
Single Family
Built in 2023
1.67 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 38632, Hernando, MS area.
| 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 |
Residential
12,077
Single Family
11,627
Multi-Family
450
Businesses
841
Date | Event | Price |
|---|---|---|
| 2024-11-09 | Listed for sale | $509,900 |
| 2024-10-10 | Listing removed | $499,900 |
| 2024-07-18 | Price change | $514,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: McKeever Heun • Anton Realty & Appraisals
Mls Name: MLS United
Mls ID: #4096335
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2024 MLS United, LLC.