902 Capstone Cv, Brandon, MS, 39042 | $1,207/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1771 sft

128 Lakeway Dr, Madison, MS, 39110

3 Bed
2 Bath
2021 sft

131 Stillhouse Creek Dr, Madison, MS, 39110

4 Bed
3 Bath
2263 sft

257 Ironwood Pl, Brandon, MS, 39042

4 Bed
3 Bath
2497 sft

100 Savoy Park, Madison, MS, 39110

Nearby investment properties with comparable prices

4 Bed
5 Bath
2693 sft

702 Meadow View Cv, Jackson, MS, 39272

5 Bed
3 Bath
3100 sft

136 Westlake Dr, Brandon, MS, 39047

4 Bed
2 Bath
2091 sft

Jasmine Plan, Serenity Lake, Pearl, MS, 39208

3 Bed
3 Bath
1826 sft

177 Robbins Rd, Brandon, MS, 39042

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 902 Capstone Cv, Brandon, MS, 39042 priced at $389,700 pairs $3,625/mo rent with $1,207/mo cash flow after a $1,907/mo payment. Total monthly income equals $3,625/mo, and annual cash flow comes to $14,487/yr on $129,186 invested. Return on cash invested is 31.12% in year one, and rental yield stands at 11.16% on a $389,700 basis. Equity gained on principal adds $2,515/yr, and 5% annual appreciation accumulates to $107,667 by year five. Five-year ROI measures 163.02% and total cumulative return in cash reaches $210,598. For financing, Ziffy Mortgage’s DSCR program evaluates $3,625/mo property income against a $1,907/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

0.68 Acres lot

$N/A/sqft

$400 annually HOA