805 Terrapin Ln, Brandon, MS, 39047 | $1,073/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1860 sft

124 Westerly Pl, Madison, MS, 39110

4 Bed
2 Bath
1915 sft

260 Raulston Dr, Byram, MS, 39272

3 Bed
2 Bath
1763 sft

222 Ashton Way, Brandon, MS, 39047

3 Bed
2 Bath
1614 sft

712 Bo Blaze Cv, Brandon, MS, 39047

Nearby investment properties with comparable prices

3 Bed
2 Bath
1697 sft

423 Grant Fox Dr, Brandon, MS, 39047

3 Bed
2 Bath
1526 sft

11 Sandway Dr, Brandon, MS, 39042

4 Bed
2 Bath
1497 sft

333 Cedar Crest Dr, Pearl, MS, 39208

3 Bed
2 Bath
1485 sft

536 Oak Park Cir, Pearl, MS, 39208

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

Investment property for sale in Brandon at 805 Terrapin Ln, Brandon, MS, 39047 with 5% annual appreciation on a $289,000 basis while $2,842/mo rent supports operations. Total monthly income totals $2,842/mo and a $1,415/mo payment preserves $1,073/mo for cash returns. Annual cash flow comes to $12,876/yr on $95,804 deployed, and return on cash invested reaches 33.35% in year one. Equity gained on principal adds $1,865/yr, and five-year appreciation sums $79,845 alongside rental yield of 11.8%. Five-year ROI measures 174.8% and total cumulative return in cash totals $167,462.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,842/mo property income versus a $1,415/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2007

0.26 Acres lot

$N/A/sqft

No 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