Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 Hernando at 657 Beckett Cv, Hernando, MS, 38632 offers $3,210/mo rent that, after a $1,713/mo payment, leaves $1,027/mo cash flow. Total monthly income is $3,210/mo, and annual cash flow is $12,319/yr on $116,025 cash. Return on cash invested measures 30.53% in year one, and rental yield stands at 11.01% at a $350,000 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,699 by year five. Five-year ROI records 159.86% and total cumulative return in cash reaches $185,474. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,210/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
10,018 sqft lot
$N/A/sqft
$500 annually 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 |
|---|---|---|
| 2025-03-18 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $1584.13 | -31.86% | $18,918 | N/A |
| 2023-03-24 | $2324.68 | N/A | $18,918 | N/A |
| 2022-03-24 | $2324.68 | N/A | $18,918 | N/A |
Listed by: Pat Lichterman • Crye-Leike Of TN Quail Hollo
Mls Name: MLS United
Mls ID: #4107061
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.
