5076 Watson Place Ln, Nesbit, MS, 38651 | $435/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2044 sft

194 Wallace Rd, Memphis, TN, 38117

3 Bed
3 Bath
2347 sft

4570 Spike Ln, Horn Lake, MS, 38637

4 Bed
3 Bath
2608 sft

1589 Court Ave, Memphis, TN, 38104

3 Bed
2 Bath
- sft

520 Wild Cherry Cv, Memphis, TN, 38117

Nearby investment properties with comparable prices

4 Bed
2 Bath
- sft

9940 Kemrock Dr S, Cordova, TN, 38018

4 Bed
3 Bath
- sft

2202 Burfordi Ln, Germantown, TN, 38138

4 Bed
3 Bath
2529 sft

2100 Tulip Dr, Hernando, MS, 38632

3 Bed
2 Bath
- sft

9948 Kemrock Dr S, Cordova, TN, 38018

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 Nesbit at 5076 Watson Place Ln, Nesbit, MS, 38651 generates $3,052/mo in rent and, after a $2,080/mo payment, leaves $435/mo in cash flow. Total monthly income is $3,052/mo, and annual cash flow is $5,217/yr on $140,888 invested. Return on cash invested sits at 23.61% in year one, and rental yield is 8.62% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 122.65% and total cumulative return in cash sums $172,805. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,052/mo property income rather than buyer’s personal income.

Single Family

Built in 2020

0.50 Acres lot

$N/A/sqft

$200 annually HOA