111 HERONS BAY CIR

MADISON, MS 39110
image0

4 bd, 3 ba | 1,936 sqft | Built in 2025

slider image
slider image
slider image
List Price
$398,000

Initial Investment

$108,455

Purchase 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%
refreshReset to Default
Edit Assumptions
Diligence Documents

Inspection Report

NA

Title Report

NA

Ledger

NA

Prelim Insurance

NA

Lease Abstract

NA

HOA - CC&R

NA

Location
Jackson, MS

Rent Change

$0$0$0$0$0$1$1$1$1$1$1
NeighborhoodLearn More

SchoolsView Details