5122 Lilly RdHazlehurstMS39083
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 5122 Lilly Rd, Hazlehurst, MS, 39083 in Hazlehurst is straightforward: $275,000 in, $2,197/mo in rent, $514/mo out after debt service. The 9.59% gross yield and 1.78 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $75,977 by year five. With $2,533/yr in principal equity, the total cumulative return is projected at $137,295.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $514 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,197 |
| Total Monthly Debt Service | $1,573 |
| DSCR Ratio | 1.40x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2000
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39083, Hazlehurst, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,382 (100%) |
| Owner Occupied HU | 2,767 (63.1%) |
| Renter Occupied HU | 1,004 (22.9%) |
| Vacant Housing Units | 611 (13.9%) |
| Median Home Value | $99,124 |
| Average Home Value | $162,127 |
Housing Distribution
Address Breakdown
Residential
3,995
Single Family
3,914
Multi-Family
81
Businesses
453
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
Single Family
Built in 2000
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39083, Hazlehurst, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,382 (100%) |
| Owner Occupied HU | 2,767 (63.1%) |
| Renter Occupied HU | 1,004 (22.9%) |
| Vacant Housing Units | 611 (13.9%) |
| Median Home Value | $99,124 |
| Average Home Value | $162,127 |
Housing Distribution
Address Breakdown
Residential
3,995
Single Family
3,914
Multi-Family
81
Businesses
453
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS United
Mls ID: #4144380