Aria Plan, Willow PointHorn LakeMS38637
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 Horn Lake at Aria Plan, Willow Point, Horn Lake, MS, 38637 generates $2,416/mo in rent and, after a $1,424/mo payment, leaves $636/mo in cash flow. Total monthly income is $2,416/mo, and annual cash flow is $7,626/yr on $96,463 invested. Return on cash invested sits at 27.82% in year one, and rental yield is 9.96% on a $290,990 entry. Equity gained on principal adds $1,878/yr, while 5% annual appreciation builds toward $80,395 over five years. Five-year ROI reaches 145.17% and total cumulative return in cash sums $140,031. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,416/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38637, Horn Lake, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,770 (100%) |
| Owner Occupied HU | 6,439 (59.8%) |
| Renter Occupied HU | 3,658 (34.0%) |
| Vacant Housing Units | 673 ( 6.2%) |
| Median Home Value | $174,352 |
| Average Home Value | $194,142 |
Housing Distribution
Address Breakdown
Residential
10,426
Single Family
8,887
Multi-Family
1,539
Businesses
561
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Willow Point Sales Information • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A