








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 810 Cedar Trace Cv, Hernando, MS, 38632 priced at $475,000 pairs $3,229/mo rent with $322/mo cash flow after a $2,325/mo payment. Total monthly income equals $3,229/mo, and annual cash flow comes to $3,865/yr on $157,463 invested. Return on cash invested is 22.36% in year one, and rental yield stands at 8.16% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 115.93% and total cumulative return in cash reaches $182,551. For financing, Ziffy Mortgage’s DSCR program evaluates $3,229/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
5,662 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Linda Worsham • Crye-Leike Of MS-SH
Mls Name: MLS United
Mls ID: #4125883