859 Harbor Bend DrBrandonMS39047
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Brandon at 859 Harbor Bend Dr, Brandon, MS, 39047 offers $1,305/mo rent that, after a $810/mo payment, leaves $157/mo cash flow. Total monthly income is $1,305/mo, and annual cash flow is $1,887/yr on $54,863 cash. Return on cash invested measures 23.35% in year one, and rental yield stands at 9.46% at a $165,500 entry. Equity gained on principal adds $1,068/yr while 5% annual appreciation compounds into $45,725 by year five. Five-year ROI records 122.36% and total cumulative return in cash reaches $67,128. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,305/mo property income versus a $810/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1986
435.60 sqft lot
$N/A/sqft
$135 monthly 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 |
Housing Distribution
Address Breakdown
Residential
16,709
Single Family
15,919
Multi-Family
790
Businesses
850
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brooke T Vanderford • Proper Grounds
Mls Name: MLS United
Mls ID: #4114366
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.