535 Graves RdEllisvilleMS39437
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
Investment Highlights
Rental property for sale in Ellisville at 535 Graves Rd, Ellisville, MS, 39437 offers $4,166/mo rent that, after a $2,765/mo payment, leaves $610/mo cash flow. Total monthly income is $4,166/mo, and annual cash flow is $7,314/yr on $185,885 cash. Return on cash invested measures 24% in year one, and rental yield stands at 8.85% at a $565,000 entry. Equity gained on principal adds $3,646/yr while 5% annual appreciation compounds into $156,099 by year five. Five-year ROI records 124.87% and total cumulative return in cash reaches $232,119. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,166/mo property income versus a $2,765/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
2.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 39437, Ellisville, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,334 (100%) |
| Owner Occupied HU | 3,863 (72.4%) |
| Renter Occupied HU | 884 (16.6%) |
| Vacant Housing Units | 587 (11.0%) |
| Median Home Value | $184,585 |
| Average Home Value | $211,798 |
Housing Distribution
Address Breakdown
Residential
5,324
Single Family
5,212
Multi-Family
112
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Beau Davis • Real Broker
Mls Name: HSMLS
Mls Provider:
Mls ID: #143680
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.