5029 Crescent Ridge Dr, Kiln, MS, 39556 | $1,263/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3221 sft

7440 Live Oak Way, Pass Christian, MS, 39571

5 Bed
4 Bath
4740 sft

7561 Oakenshield Ln, Pass Christian, MS, 39571

Rental Income+ 1 more

4 Bed
3 Bath
4118 sft

5677 Highway 53, Poplarville, MS, 39470

5 Bed
8 Bath
4600 sft

106 Ashwood Dr, Pass Christian, MS, 39571

Nearby investment properties with comparable prices

3 Bed
2 Bath
2698 sft

1803 Henderson St, Waveland, MS, 39576

2 Bed
2 Bath
1204 sft

321 Saint George St, Bay Saint Louis, MS, 39520

3 Bed
2 Bath
1843 sft

4069 Madagascar St, Bay Saint Louis, MS, 39520

4 Bed
4 Bath
3586 sft

3937 Highway 43 N, Picayune, MS, 39466

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

Investment property for sale in Kiln at 5029 Crescent Ridge Dr, Kiln, MS, 39556 uses $220,101 cash to close to unlock $15,162/yr annual cash flow and $1,263/mo monthly cash flow. Total monthly income runs $5,357/mo, and a $3,274/mo payment keeps the spread at $1,263/mo. Purchase price stands at $669,000, and rental yield measures 9.61% with $5,357/mo rent. Return on cash invested shows 26.95% in year one, and 5% annual appreciation builds toward $184,832 over five years. Five-year ROI reaches 140.47% and total cumulative return in cash records $309,171. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,357/mo property income covering a $3,274/mo payment rather than investor’s personal income.

Single Family

Built in 2000

1.77 Acres lot

$N/A/sqft

No HOA