5196 Tampa Dr NPearlingtonMS39572
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 5196 Tampa Dr N, Pearlington, MS, 39572 in Pearlington is narrow, $180/mo net on $1,706/mo rent after the $1,120/mo debt service, but the property operates at break-even-plus, not a loss. At $249,000 with a 8.22% yield, the long-run equity case via 5% appreciation ($68,794 over five years) and $2,293/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.52 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $105,933.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.2% |
| Monthly Cash Flow | $180 | $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 | $1,706 |
| Total Monthly Debt Service | $1,427 |
| DSCR Ratio | 1.20x |
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 2009
0.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39572, Pearlington, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 614 (100%) |
| Owner Occupied HU | 422 (68.7%) |
| Renter Occupied HU | 54 ( 8.8%) |
| Vacant Housing Units | 138 (22.5%) |
| Median Home Value | $132,000 |
| Average Home Value | $172,879 |
Housing Distribution
Address Breakdown
Residential
438
Single Family
438
Multi-Family
0
Businesses
26
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 2009
0.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39572, Pearlington, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 614 (100%) |
| Owner Occupied HU | 422 (68.7%) |
| Renter Occupied HU | 54 ( 8.8%) |
| Vacant Housing Units | 138 (22.5%) |
| Median Home Value | $132,000 |
| Average Home Value | $172,879 |
Housing Distribution
Address Breakdown
Residential
438
Single Family
438
Multi-Family
0
Businesses
26
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Denise N Rutherford • Ashman-Mollere Realty, Inc.
Mls Name: MLS United
Mls ID: #4093609
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2024 MLS United, LLC.