111 HERONS BAY CIR
MADISON, MS 39110
List Price
$398,000
Initial Investment
$108,455Purchase Price
$398,000
Down Payment
25%
Rent
$2,470
Total Return
$73,698
Annualized Return
10.8%
Cap Rate
5.2%
Gross Yield
7.4%
Cash Flow
-$1,247
Appreciation
3.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
14,375
HOA
None
Flood Risk
Not Required
Hard to Find 4 Bedroom 2.5 Bath! Attention to Detail makes this home Unique. Custom Cabinets in beautiful kitchen w/ granite countertops and island. Open, split floor plan with high ceilings throughout including gambrel ceilings in 2 bedrooms and tray ceiling in the main bedroom.
Corner fireplace in the living/dining area with access to an oversized back porch and large backyard. Call your Realtor to see!
See more in Analysis
Pablo Pereyra
901 Realtor
MS Agent License #23667
Annual Financial Highlights
Expected Rent
$28,158Expenses
-$4,167Property Taxes
-$3,600Loan Payments
-$21,637Net Cash Flow
-$1,247See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Clay Beard
Agent License B15540
BrokerSouth Properties of Jxn
Agent License B15540
BrokerSouth Properties of Jxn
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
MS Brokerage License 23628
901 Realtor
MS Brokerage License 23628
SourceMLS United
MLS #4107457
Last Updated: 03/25/2025 18:03
MLS #4107457
Last Updated: 03/25/2025 18:03