Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Hernando at 5626 Robertson Gin Rd, Hernando, MS, 38632 listed at $775,000 pairs $4,859/mo rent with a $3,793/mo payment to leave $117/mo cash flow. Total monthly income runs $4,859/mo, and annual cash flow reaches $1,399/yr on $254,975 cash to close. Return on cash invested measures 20.61% in year one, and rental yield registers 7.52% at a $775,000 basis. Equity gained on principal adds $5,001/yr, and annual property appreciation at 5% supports $214,118 by year five. Five-year ROI tracks 106.47% and total cumulative return in cash totals $271,471. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,859/mo property income relative to a $3,793/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
3.70 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-27 | Price change | $775,000 |
| 2024-06-18 | Pending sale | $589,900 |
| 2024-06-14 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-04 | $2666.03 | N/A | $29,340 | N/A |
| 2023-07-04 | $2666.03 | 337.66% | $29,340 | 389.00% |
| 2022-07-04 | $609.16 | N/A | $6,000 | N/A |
No similar rental properties found nearby.
Listed by: Tarnika Watson-Bush • Keller Williams Realty - MS
Mls Name: MLS United
Mls ID: #4117690
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.
