Willow Plan, Cedar CrestByhaliaMS38611
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 Byhalia at Willow Plan, Cedar Crest, Byhalia, MS, 38611 offers $3,974/mo rent that, after a $2,662/mo payment, leaves $646/mo cash flow. Total monthly income is $3,974/mo, and annual cash flow is $7,749/yr on $178,943 cash. Return on cash invested measures 24.39% in year one, and rental yield stands at 8.77% at a $543,900 entry. Equity gained on principal adds $3,510/yr while 5% annual appreciation compounds into $150,270 by year five. Five-year ROI records 126.75% and total cumulative return in cash reaches $226,803. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,974/mo property income versus a $2,662/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38611, Byhalia, MS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,824 (100%) |
| Owner Occupied HU | 5,592 (71.5%) |
| Renter Occupied HU | 1,104 (14.1%) |
| Vacant Housing Units | 1,128 (14.4%) |
| Median Home Value | $237,625 |
| Average Home Value | $262,857 |
Housing Distribution
Address Breakdown
Residential
7,121
Single Family
7,032
Multi-Family
89
Businesses
350
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Regency Homebuilders
Mls Name: Regency Homebuilders
Mls ID: #N/A