








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 5042 Camp Xing, Hernando, MS, 38632 generates $5,045/mo in rent and, after a $3,181/mo payment, leaves $1,018/mo in cash flow. Total monthly income is $5,045/mo, and annual cash flow is $12,214/yr on $213,817 invested. Return on cash invested sits at 25.77% in year one, and rental yield is 9.32% on a $649,900 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation builds toward $179,555 over five years. Five-year ROI reaches 134.25% and total cumulative return in cash sums $287,058. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,045/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
0.71 Acres lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-07-20 | Listed for sale | $649,900 |
| 2025-06-18 | Listing removed | $665,000 |
| 2025-02-07 | Listed for sale | $665,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-28 | $511.26 | N/A | $5,063 | N/A |



Listed by: Jaime R Ross • Local Agency Realty Group
Mls Name: MLS United
Mls ID: #4119962
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.