








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Walls at 5874 Cedar Lake Dr N, Walls, MS, 38680 priced at $475,000 converts $4,022/mo rent into $1,084/mo cash flow after a $2,325/mo obligation. Total monthly income equals $4,022/mo, and annual cash flow totals $13,011/yr on $157,463 invested. Return on cash invested prints 28.17% in year one, and rental yield reads 10.16% against a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation compiles into $131,234 by year five. Five-year ROI reaches 147.16% and total cumulative return in cash sums $231,715. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,022/mo property income covering a $2,325/mo payment, not borrower’s personal income.
Single Family
Built in 1988
4.60 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-03-27 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $3554.07 | N/A | $31,994 | N/A |
| 2023-04-01 | $3554.07 | 2.15% | $31,994 | N/A |
| 2022-04-01 | $3479.36 | N/A | $31,994 | N/A |



Listed by: Pamela R Colvin • Keller Williams Realty - Getwell
Mls Name: MLS United
Mls ID: #4108042
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.