804 Trawler Cir, Brandon, MS, 39047 | $249/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1770 sft

228 Falls Xing, Madison, MS, 39110

3 Bed
2 Bath
1757 sft

106 Hanover St, Madison, MS, 39110

3 Bed
3 Bath
2398 sft

3726 Greenwich St, Jackson, MS, 39216

4 Bed
4 Bath
2785 sft

CAMDEN Plan, Woodgate, Canton, MS, 39046

Nearby investment properties with comparable prices

3 Bed
2 Bath
1963 sft

122 Bleu Dr, Ridgeland, MS, 39157

4 Bed
3 Bath
2259 sft

157 Cottonwood Dr, Madison, MS, 39110

3 Bed
2 Bath
2190 sft

310 Wellington Way, Brandon, MS, 39047

3 Bed
2 Bath
1845 sft

132 Hampton Rdg, Madison, MS, 39110

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Brandon at 804 Trawler Cir, Brandon, MS, 39047 offers $2,983/mo rent that, after a $2,143/mo payment, leaves $249/mo cash flow. Total monthly income is $2,983/mo, and annual cash flow is $2,993/yr on $145,164 cash. Return on cash invested measures 21.97% in year one, and rental yield stands at 8.17% at a $437,900 entry. Equity gained on principal adds $2,826/yr while 5% annual appreciation compounds into $120,984 by year five. Five-year ROI records 113.97% and total cumulative return in cash reaches $165,443. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,983/mo property income versus a $2,143/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

0.25 Acres lot

$N/A/sqft

$650 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39047, Brandon, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,067 (100%)
Owner Occupied HU	14,058 (82.4%)
Renter Occupied HU	2,181 (12.8%)
Vacant Housing Units	828 ( 4.9%)
Median Home Value	$284,842
Average Home Value	$320,136